[PANTECH] QoQ Cumulative Quarter Result on 29-Feb-2012 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 44.82%
YoY- 19.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 480,865 309,345 145,230 437,031 308,580 195,927 95,345 193.22%
PBT 61,461 40,582 17,911 47,159 33,430 19,019 9,216 253.07%
Tax -19,082 -13,817 -5,452 -12,661 -9,611 -5,539 -2,972 244.28%
NP 42,379 26,765 12,459 34,498 23,819 13,480 6,244 257.22%
-
NP to SH 42,383 26,769 12,461 34,506 23,826 13,485 6,246 257.17%
-
Tax Rate 31.05% 34.05% 30.44% 26.85% 28.75% 29.12% 32.25% -
Total Cost 438,486 282,580 132,771 402,533 284,761 182,447 89,101 188.48%
-
Net Worth 347,324 328,902 350,887 337,852 333,293 324,722 325,878 4.32%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 15,958 10,049 4,498 15,766 9,908 4,510 - -
Div Payout % 37.65% 37.54% 36.10% 45.69% 41.59% 33.44% - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 347,324 328,902 350,887 337,852 333,293 324,722 325,878 4.32%
NOSH 469,357 456,808 449,855 450,469 450,396 451,003 452,608 2.44%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 8.81% 8.65% 8.58% 7.89% 7.72% 6.88% 6.55% -
ROE 12.20% 8.14% 3.55% 10.21% 7.15% 4.15% 1.92% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 102.45 67.72 32.28 97.02 68.51 43.44 21.07 186.18%
EPS 9.03 5.86 2.77 7.66 5.29 2.99 1.38 248.64%
DPS 3.40 2.20 1.00 3.50 2.20 1.00 0.00 -
NAPS 0.74 0.72 0.78 0.75 0.74 0.72 0.72 1.83%
Adjusted Per Share Value based on latest NOSH - 450,632
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 56.25 36.19 16.99 51.12 36.10 22.92 11.15 193.28%
EPS 4.96 3.13 1.46 4.04 2.79 1.58 0.73 257.48%
DPS 1.87 1.18 0.53 1.84 1.16 0.53 0.00 -
NAPS 0.4063 0.3848 0.4105 0.3952 0.3899 0.3799 0.3812 4.33%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.70 0.68 0.53 0.51 0.46 0.51 0.62 -
P/RPS 0.68 1.00 1.64 0.53 0.67 1.17 2.94 -62.21%
P/EPS 7.75 11.60 19.13 6.66 8.70 17.06 44.93 -68.91%
EY 12.90 8.62 5.23 15.02 11.50 5.86 2.23 221.21%
DY 4.86 3.24 1.89 6.86 4.78 1.96 0.00 -
P/NAPS 0.95 0.94 0.68 0.68 0.62 0.71 0.86 6.84%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 -
Price 0.755 0.68 0.57 0.52 0.52 0.47 0.60 -
P/RPS 0.74 1.00 1.77 0.54 0.76 1.08 2.85 -59.20%
P/EPS 8.36 11.60 20.58 6.79 9.83 15.72 43.48 -66.58%
EY 11.96 8.62 4.86 14.73 10.17 6.36 2.30 199.24%
DY 4.50 3.24 1.75 6.73 4.23 2.13 0.00 -
P/NAPS 1.02 0.94 0.73 0.69 0.70 0.65 0.83 14.68%

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