[PANTECH] QoQ Cumulative Quarter Result on 31-May-2012 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -63.89%
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 635,663 480,865 309,345 145,230 437,031 308,580 195,927 119.31%
PBT 80,254 61,461 40,582 17,911 47,159 33,430 19,019 161.35%
Tax -24,192 -19,082 -13,817 -5,452 -12,661 -9,611 -5,539 167.43%
NP 56,062 42,379 26,765 12,459 34,498 23,819 13,480 158.83%
-
NP to SH 56,066 42,383 26,769 12,461 34,506 23,826 13,485 158.78%
-
Tax Rate 30.14% 31.05% 34.05% 30.44% 26.85% 28.75% 29.12% -
Total Cost 579,601 438,486 282,580 132,771 402,533 284,761 182,447 116.25%
-
Net Worth 353,644 347,324 328,902 350,887 337,852 333,293 324,722 5.85%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 21,983 15,958 10,049 4,498 15,766 9,908 4,510 187.75%
Div Payout % 39.21% 37.65% 37.54% 36.10% 45.69% 41.59% 33.44% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 353,644 347,324 328,902 350,887 337,852 333,293 324,722 5.85%
NOSH 477,897 469,357 456,808 449,855 450,469 450,396 451,003 3.94%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 8.82% 8.81% 8.65% 8.58% 7.89% 7.72% 6.88% -
ROE 15.85% 12.20% 8.14% 3.55% 10.21% 7.15% 4.15% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 133.01 102.45 67.72 32.28 97.02 68.51 43.44 111.00%
EPS 11.73 9.03 5.86 2.77 7.66 5.29 2.99 148.95%
DPS 4.60 3.40 2.20 1.00 3.50 2.20 1.00 176.84%
NAPS 0.74 0.74 0.72 0.78 0.75 0.74 0.72 1.84%
Adjusted Per Share Value based on latest NOSH - 449,855
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 74.36 56.25 36.19 16.99 51.12 36.10 22.92 119.31%
EPS 6.56 4.96 3.13 1.46 4.04 2.79 1.58 158.54%
DPS 2.57 1.87 1.18 0.53 1.84 1.16 0.53 186.76%
NAPS 0.4137 0.4063 0.3848 0.4105 0.3952 0.3899 0.3799 5.85%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.72 0.70 0.68 0.53 0.51 0.46 0.51 -
P/RPS 0.54 0.68 1.00 1.64 0.53 0.67 1.17 -40.30%
P/EPS 6.14 7.75 11.60 19.13 6.66 8.70 17.06 -49.43%
EY 16.29 12.90 8.62 5.23 15.02 11.50 5.86 97.82%
DY 6.39 4.86 3.24 1.89 6.86 4.78 1.96 120.02%
P/NAPS 0.97 0.95 0.94 0.68 0.68 0.62 0.71 23.14%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 -
Price 0.745 0.755 0.68 0.57 0.52 0.52 0.47 -
P/RPS 0.56 0.74 1.00 1.77 0.54 0.76 1.08 -35.48%
P/EPS 6.35 8.36 11.60 20.58 6.79 9.83 15.72 -45.38%
EY 15.75 11.96 8.62 4.86 14.73 10.17 6.36 83.14%
DY 6.17 4.50 3.24 1.75 6.73 4.23 2.13 103.33%
P/NAPS 1.01 1.02 0.94 0.73 0.69 0.70 0.65 34.19%

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