[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2011 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 76.69%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 309,345 145,230 437,031 308,580 195,927 95,345 335,779 -5.29%
PBT 40,582 17,911 47,159 33,430 19,019 9,216 37,369 5.62%
Tax -13,817 -5,452 -12,661 -9,611 -5,539 -2,972 -8,389 39.25%
NP 26,765 12,459 34,498 23,819 13,480 6,244 28,980 -5.13%
-
NP to SH 26,769 12,461 34,506 23,826 13,485 6,246 28,994 -5.16%
-
Tax Rate 34.05% 30.44% 26.85% 28.75% 29.12% 32.25% 22.45% -
Total Cost 282,580 132,771 402,533 284,761 182,447 89,101 306,799 -5.31%
-
Net Worth 328,902 350,887 337,852 333,293 324,722 325,878 314,603 2.99%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 10,049 4,498 15,766 9,908 4,510 - 14,831 -22.76%
Div Payout % 37.54% 36.10% 45.69% 41.59% 33.44% - 51.15% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 328,902 350,887 337,852 333,293 324,722 325,878 314,603 2.99%
NOSH 456,808 449,855 450,469 450,396 451,003 452,608 449,434 1.08%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 8.65% 8.58% 7.89% 7.72% 6.88% 6.55% 8.63% -
ROE 8.14% 3.55% 10.21% 7.15% 4.15% 1.92% 9.22% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 67.72 32.28 97.02 68.51 43.44 21.07 74.71 -6.31%
EPS 5.86 2.77 7.66 5.29 2.99 1.38 6.45 -6.16%
DPS 2.20 1.00 3.50 2.20 1.00 0.00 3.30 -23.59%
NAPS 0.72 0.78 0.75 0.74 0.72 0.72 0.70 1.88%
Adjusted Per Share Value based on latest NOSH - 451,615
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 36.19 16.99 51.12 36.10 22.92 11.15 39.28 -5.29%
EPS 3.13 1.46 4.04 2.79 1.58 0.73 3.39 -5.15%
DPS 1.18 0.53 1.84 1.16 0.53 0.00 1.73 -22.42%
NAPS 0.3848 0.4105 0.3952 0.3899 0.3799 0.3812 0.368 3.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.68 0.53 0.51 0.46 0.51 0.62 0.62 -
P/RPS 1.00 1.64 0.53 0.67 1.17 2.94 0.83 13.16%
P/EPS 11.60 19.13 6.66 8.70 17.06 44.93 9.61 13.30%
EY 8.62 5.23 15.02 11.50 5.86 2.23 10.41 -11.76%
DY 3.24 1.89 6.86 4.78 1.96 0.00 5.32 -28.04%
P/NAPS 0.94 0.68 0.68 0.62 0.71 0.86 0.89 3.69%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 -
Price 0.68 0.57 0.52 0.52 0.47 0.60 0.63 -
P/RPS 1.00 1.77 0.54 0.76 1.08 2.85 0.84 12.26%
P/EPS 11.60 20.58 6.79 9.83 15.72 43.48 9.77 12.06%
EY 8.62 4.86 14.73 10.17 6.36 2.30 10.24 -10.80%
DY 3.24 1.75 6.73 4.23 2.13 0.00 5.24 -27.31%
P/NAPS 0.94 0.73 0.69 0.70 0.65 0.83 0.90 2.92%

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