[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2011 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 21.24%
YoY- -43.0%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 308,580 195,927 95,345 335,779 262,872 187,445 90,306 126.69%
PBT 33,430 19,019 9,216 37,369 31,173 23,944 11,192 107.26%
Tax -9,611 -5,539 -2,972 -8,389 -7,266 -6,160 -2,790 127.92%
NP 23,819 13,480 6,244 28,980 23,907 17,784 8,402 100.17%
-
NP to SH 23,826 13,485 6,246 28,994 23,914 17,790 8,405 100.17%
-
Tax Rate 28.75% 29.12% 32.25% 22.45% 23.31% 25.73% 24.93% -
Total Cost 284,761 182,447 89,101 306,799 238,965 169,661 81,904 129.32%
-
Net Worth 333,293 324,722 325,878 314,603 251,254 0 0 -
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 9,908 4,510 - 14,831 9,422 5,607 - -
Div Payout % 41.59% 33.44% - 51.15% 39.40% 31.52% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 333,293 324,722 325,878 314,603 251,254 0 0 -
NOSH 450,396 451,003 452,608 449,434 448,667 373,860 374,374 13.10%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.72% 6.88% 6.55% 8.63% 9.09% 9.49% 9.30% -
ROE 7.15% 4.15% 1.92% 9.22% 9.52% 0.00% 0.00% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 68.51 43.44 21.07 74.71 58.59 50.14 24.12 100.43%
EPS 5.29 2.99 1.38 6.45 5.33 3.96 1.87 99.89%
DPS 2.20 1.00 0.00 3.30 2.10 1.50 0.00 -
NAPS 0.74 0.72 0.72 0.70 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,016
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 36.10 22.92 11.15 39.28 30.75 21.93 10.56 126.76%
EPS 2.79 1.58 0.73 3.39 2.80 2.08 0.98 100.74%
DPS 1.16 0.53 0.00 1.73 1.10 0.66 0.00 -
NAPS 0.3899 0.3799 0.3812 0.368 0.2939 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.46 0.51 0.62 0.62 0.59 0.73 0.69 -
P/RPS 0.67 1.17 2.94 0.83 1.01 1.46 2.86 -61.96%
P/EPS 8.70 17.06 44.93 9.61 11.07 15.34 30.73 -56.85%
EY 11.50 5.86 2.23 10.41 9.03 6.52 3.25 132.02%
DY 4.78 1.96 0.00 5.32 3.56 2.05 0.00 -
P/NAPS 0.62 0.71 0.86 0.89 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 -
Price 0.52 0.47 0.60 0.63 0.65 0.78 0.74 -
P/RPS 0.76 1.08 2.85 0.84 1.11 1.56 3.07 -60.54%
P/EPS 9.83 15.72 43.48 9.77 12.20 16.39 32.96 -55.32%
EY 10.17 6.36 2.30 10.24 8.20 6.10 3.03 124.00%
DY 4.23 2.13 0.00 5.24 3.23 1.92 0.00 -
P/NAPS 0.70 0.65 0.83 0.90 1.16 0.00 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