[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2010 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 34.42%
YoY- -40.31%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 195,927 95,345 335,779 262,872 187,445 90,306 401,578 -37.94%
PBT 19,019 9,216 37,369 31,173 23,944 11,192 66,758 -56.60%
Tax -5,539 -2,972 -8,389 -7,266 -6,160 -2,790 -15,887 -50.36%
NP 13,480 6,244 28,980 23,907 17,784 8,402 50,871 -58.64%
-
NP to SH 13,485 6,246 28,994 23,914 17,790 8,405 50,871 -58.63%
-
Tax Rate 29.12% 32.25% 22.45% 23.31% 25.73% 24.93% 23.80% -
Total Cost 182,447 89,101 306,799 238,965 169,661 81,904 350,707 -35.23%
-
Net Worth 324,722 325,878 314,603 251,254 0 0 231,938 25.07%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 4,510 - 14,831 9,422 5,607 - 15,711 -56.38%
Div Payout % 33.44% - 51.15% 39.40% 31.52% - 30.89% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 324,722 325,878 314,603 251,254 0 0 231,938 25.07%
NOSH 451,003 452,608 449,434 448,667 373,860 374,374 374,093 13.23%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 6.88% 6.55% 8.63% 9.09% 9.49% 9.30% 12.67% -
ROE 4.15% 1.92% 9.22% 9.52% 0.00% 0.00% 21.93% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 43.44 21.07 74.71 58.59 50.14 24.12 107.35 -45.20%
EPS 2.99 1.38 6.45 5.33 3.96 1.87 11.33 -58.75%
DPS 1.00 0.00 3.30 2.10 1.50 0.00 4.20 -61.48%
NAPS 0.72 0.72 0.70 0.56 0.00 0.00 0.62 10.45%
Adjusted Per Share Value based on latest NOSH - 448,768
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 22.92 11.15 39.28 30.75 21.93 10.56 46.97 -37.93%
EPS 1.58 0.73 3.39 2.80 2.08 0.98 5.95 -58.58%
DPS 0.53 0.00 1.73 1.10 0.66 0.00 1.84 -56.28%
NAPS 0.3798 0.3812 0.368 0.2939 0.00 0.00 0.2713 25.06%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.51 0.62 0.62 0.59 0.73 0.69 0.78 -
P/RPS 1.17 2.94 0.83 1.01 1.46 2.86 0.73 36.83%
P/EPS 17.06 44.93 9.61 11.07 15.34 30.73 5.74 106.30%
EY 5.86 2.23 10.41 9.03 6.52 3.25 17.43 -51.55%
DY 1.96 0.00 5.32 3.56 2.05 0.00 5.38 -48.89%
P/NAPS 0.71 0.86 0.89 1.05 0.00 0.00 1.26 -31.70%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 -
Price 0.47 0.60 0.63 0.65 0.78 0.74 0.77 -
P/RPS 1.08 2.85 0.84 1.11 1.56 3.07 0.72 30.94%
P/EPS 15.72 43.48 9.77 12.20 16.39 32.96 5.66 97.21%
EY 6.36 2.30 10.24 8.20 6.10 3.03 17.66 -49.28%
DY 2.13 0.00 5.24 3.23 1.92 0.00 5.45 -46.45%
P/NAPS 0.65 0.83 0.90 1.16 0.00 0.00 1.24 -34.91%

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