[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2010 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 26.98%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 262,872 187,445 90,306 401,578 335,512 243,293 123,923 65.01%
PBT 31,173 23,944 11,192 66,758 56,006 40,415 18,267 42.75%
Tax -7,266 -6,160 -2,790 -15,887 -15,944 -12,102 -4,684 33.96%
NP 23,907 17,784 8,402 50,871 40,062 28,313 13,583 45.72%
-
NP to SH 23,914 17,790 8,405 50,871 40,062 28,313 13,583 45.75%
-
Tax Rate 23.31% 25.73% 24.93% 23.80% 28.47% 29.94% 25.64% -
Total Cost 238,965 169,661 81,904 350,707 295,450 214,980 110,340 67.31%
-
Net Worth 251,254 0 0 231,938 231,918 224,409 209,544 12.85%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 9,422 5,607 - 15,711 11,221 5,610 - -
Div Payout % 39.40% 31.52% - 30.89% 28.01% 19.82% - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 251,254 0 0 231,938 231,918 224,409 209,544 12.85%
NOSH 448,667 373,860 374,374 374,093 374,061 374,015 374,187 12.85%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 9.09% 9.49% 9.30% 12.67% 11.94% 11.64% 10.96% -
ROE 9.52% 0.00% 0.00% 21.93% 17.27% 12.62% 6.48% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 58.59 50.14 24.12 107.35 89.69 65.05 33.12 46.21%
EPS 5.33 3.96 1.87 11.33 10.71 7.57 3.63 29.15%
DPS 2.10 1.50 0.00 4.20 3.00 1.50 0.00 -
NAPS 0.56 0.00 0.00 0.62 0.62 0.60 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 374,218
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 30.75 21.93 10.56 46.98 39.25 28.46 14.50 64.98%
EPS 2.80 2.08 0.98 5.95 4.69 3.31 1.59 45.77%
DPS 1.10 0.66 0.00 1.84 1.31 0.66 0.00 -
NAPS 0.2939 0.00 0.00 0.2713 0.2713 0.2625 0.2451 12.85%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.59 0.73 0.69 0.78 0.79 0.76 0.64 -
P/RPS 1.01 1.46 2.86 0.73 0.88 1.17 1.93 -35.03%
P/EPS 11.07 15.34 30.73 5.74 7.38 10.04 17.63 -26.65%
EY 9.03 6.52 3.25 17.43 13.56 9.96 5.67 36.33%
DY 3.56 2.05 0.00 5.38 3.80 1.97 0.00 -
P/NAPS 1.05 0.00 0.00 1.26 1.27 1.27 1.14 -5.33%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 -
Price 0.65 0.78 0.74 0.77 0.81 0.80 0.65 -
P/RPS 1.11 1.56 3.07 0.72 0.90 1.23 1.96 -31.52%
P/EPS 12.20 16.39 32.96 5.66 7.56 10.57 17.91 -22.56%
EY 8.20 6.10 3.03 17.66 13.22 9.46 5.58 29.22%
DY 3.23 1.92 0.00 5.45 3.70 1.87 0.00 -
P/NAPS 1.16 0.00 0.00 1.24 1.31 1.33 1.16 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment