[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2011 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 115.9%
YoY- -24.2%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 145,230 437,031 308,580 195,927 95,345 335,779 262,872 -32.64%
PBT 17,911 47,159 33,430 19,019 9,216 37,369 31,173 -30.86%
Tax -5,452 -12,661 -9,611 -5,539 -2,972 -8,389 -7,266 -17.41%
NP 12,459 34,498 23,819 13,480 6,244 28,980 23,907 -35.21%
-
NP to SH 12,461 34,506 23,826 13,485 6,246 28,994 23,914 -35.22%
-
Tax Rate 30.44% 26.85% 28.75% 29.12% 32.25% 22.45% 23.31% -
Total Cost 132,771 402,533 284,761 182,447 89,101 306,799 238,965 -32.39%
-
Net Worth 350,887 337,852 333,293 324,722 325,878 314,603 251,254 24.91%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 4,498 15,766 9,908 4,510 - 14,831 9,422 -38.88%
Div Payout % 36.10% 45.69% 41.59% 33.44% - 51.15% 39.40% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 350,887 337,852 333,293 324,722 325,878 314,603 251,254 24.91%
NOSH 449,855 450,469 450,396 451,003 452,608 449,434 448,667 0.17%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 8.58% 7.89% 7.72% 6.88% 6.55% 8.63% 9.09% -
ROE 3.55% 10.21% 7.15% 4.15% 1.92% 9.22% 9.52% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 32.28 97.02 68.51 43.44 21.07 74.71 58.59 -32.76%
EPS 2.77 7.66 5.29 2.99 1.38 6.45 5.33 -35.33%
DPS 1.00 3.50 2.20 1.00 0.00 3.30 2.10 -38.99%
NAPS 0.78 0.75 0.74 0.72 0.72 0.70 0.56 24.69%
Adjusted Per Share Value based on latest NOSH - 452,249
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 16.99 51.13 36.10 22.92 11.15 39.28 30.75 -32.64%
EPS 1.46 4.04 2.79 1.58 0.73 3.39 2.80 -35.19%
DPS 0.53 1.84 1.16 0.53 0.00 1.74 1.10 -38.51%
NAPS 0.4105 0.3952 0.3899 0.3799 0.3812 0.368 0.2939 24.92%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.53 0.51 0.46 0.51 0.62 0.62 0.59 -
P/RPS 1.64 0.53 0.67 1.17 2.94 0.83 1.01 38.10%
P/EPS 19.13 6.66 8.70 17.06 44.93 9.61 11.07 43.95%
EY 5.23 15.02 11.50 5.86 2.23 10.41 9.03 -30.49%
DY 1.89 6.86 4.78 1.96 0.00 5.32 3.56 -34.40%
P/NAPS 0.68 0.68 0.62 0.71 0.86 0.89 1.05 -25.12%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 -
Price 0.57 0.52 0.52 0.47 0.60 0.63 0.65 -
P/RPS 1.77 0.54 0.76 1.08 2.85 0.84 1.11 36.45%
P/EPS 20.58 6.79 9.83 15.72 43.48 9.77 12.20 41.66%
EY 4.86 14.73 10.17 6.36 2.30 10.24 8.20 -29.41%
DY 1.75 6.73 4.23 2.13 0.00 5.24 3.23 -33.51%
P/NAPS 0.73 0.69 0.70 0.65 0.83 0.90 1.16 -26.54%

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