[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2008 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 51.35%
YoY- 96.3%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 243,293 123,923 511,595 371,830 238,990 113,360 313,323 -15.48%
PBT 40,415 18,267 82,001 69,068 46,262 22,181 45,021 -6.92%
Tax -12,102 -4,684 -20,542 -18,217 -12,663 -6,469 -10,879 7.33%
NP 28,313 13,583 61,459 50,851 33,599 15,712 34,142 -11.70%
-
NP to SH 28,313 13,583 61,459 50,851 33,599 15,712 34,142 -11.70%
-
Tax Rate 29.94% 25.64% 25.05% 26.38% 27.37% 29.16% 24.16% -
Total Cost 214,980 110,340 450,136 320,979 205,391 97,648 279,181 -15.94%
-
Net Worth 224,409 209,544 198,277 194,860 179,994 161,244 58,498 144.45%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 5,610 - 11,223 7,494 4,499 - 2,639 65.10%
Div Payout % 19.82% - 18.26% 14.74% 13.39% - 7.73% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 224,409 209,544 198,277 194,860 179,994 161,244 58,498 144.45%
NOSH 374,015 374,187 374,109 374,731 374,988 374,988 149,995 83.57%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 11.64% 10.96% 12.01% 13.68% 14.06% 13.86% 10.90% -
ROE 12.62% 6.48% 31.00% 26.10% 18.67% 9.74% 58.36% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 65.05 33.12 136.75 99.23 63.73 30.23 208.89 -53.95%
EPS 7.57 3.63 16.43 13.57 8.96 4.19 9.10 -11.51%
DPS 1.50 0.00 3.00 2.00 1.20 0.00 1.76 -10.08%
NAPS 0.60 0.56 0.53 0.52 0.48 0.43 0.39 33.16%
Adjusted Per Share Value based on latest NOSH - 375,043
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 28.46 14.50 59.85 43.50 27.96 13.26 36.65 -15.47%
EPS 3.31 1.59 7.19 5.95 3.93 1.84 3.99 -11.68%
DPS 0.66 0.00 1.31 0.88 0.53 0.00 0.31 65.26%
NAPS 0.2625 0.2451 0.232 0.228 0.2106 0.1886 0.0684 144.52%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.76 0.64 0.36 0.40 0.62 0.75 0.76 -
P/RPS 1.17 1.93 0.26 0.40 0.97 2.48 0.36 118.93%
P/EPS 10.04 17.63 2.19 2.95 6.92 17.90 3.34 107.86%
EY 9.96 5.67 45.63 33.93 14.45 5.59 29.95 -51.90%
DY 1.97 0.00 8.33 5.00 1.94 0.00 2.32 -10.30%
P/NAPS 1.27 1.14 0.68 0.77 1.29 1.74 1.95 -24.80%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 -
Price 0.80 0.65 0.47 0.39 0.48 0.68 0.70 -
P/RPS 1.23 1.96 0.34 0.39 0.75 2.25 0.34 135.10%
P/EPS 10.57 17.91 2.86 2.87 5.36 16.23 3.08 127.00%
EY 9.46 5.58 34.95 34.79 18.67 6.16 32.52 -55.99%
DY 1.87 0.00 6.38 5.13 2.50 0.00 2.51 -17.77%
P/NAPS 1.33 1.16 0.89 0.75 1.00 1.58 1.79 -17.92%

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