[PANTECH] QoQ Quarter Result on 28-Feb-2010 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -8.0%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 75,428 97,138 90,306 66,066 92,219 119,370 123,923 -28.15%
PBT 7,299 12,751 11,192 10,752 15,591 22,148 18,267 -45.72%
Tax -1,107 -3,370 -2,790 57 -3,842 -7,418 -4,684 -61.74%
NP 6,192 9,381 8,402 10,809 11,749 14,730 13,583 -40.73%
-
NP to SH 6,193 9,384 8,405 10,809 11,749 14,730 13,583 -40.73%
-
Tax Rate 15.17% 26.43% 24.93% -0.53% 24.64% 33.49% 25.64% -
Total Cost 69,236 87,757 81,904 55,257 80,470 104,640 110,340 -26.68%
-
Net Worth 251,310 0 0 232,015 231,986 224,314 209,544 12.86%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 2,692 5,623 - 4,490 5,612 5,607 - -
Div Payout % 43.48% 59.93% - 41.55% 47.77% 38.07% - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 251,310 0 0 232,015 231,986 224,314 209,544 12.86%
NOSH 448,768 374,899 374,374 374,218 374,171 373,857 374,187 12.86%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 8.21% 9.66% 9.30% 16.36% 12.74% 12.34% 10.96% -
ROE 2.46% 0.00% 0.00% 4.66% 5.06% 6.57% 6.48% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 16.81 25.91 24.12 17.65 24.65 31.93 33.12 -36.34%
EPS 1.38 2.09 1.87 2.41 3.14 3.94 3.63 -47.49%
DPS 0.60 1.50 0.00 1.20 1.50 1.50 0.00 -
NAPS 0.56 0.00 0.00 0.62 0.62 0.60 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 374,218
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 8.82 11.36 10.56 7.73 10.79 13.96 14.50 -28.18%
EPS 0.72 1.10 0.98 1.26 1.37 1.72 1.59 -41.00%
DPS 0.31 0.66 0.00 0.53 0.66 0.66 0.00 -
NAPS 0.294 0.00 0.00 0.2714 0.2714 0.2624 0.2451 12.88%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.59 0.73 0.69 0.78 0.79 0.76 0.64 -
P/RPS 3.51 2.82 2.86 4.42 3.21 2.38 1.93 48.93%
P/EPS 42.75 29.16 30.73 27.00 25.16 19.29 17.63 80.39%
EY 2.34 3.43 3.25 3.70 3.97 5.18 5.67 -44.53%
DY 1.02 2.05 0.00 1.54 1.90 1.97 0.00 -
P/NAPS 1.05 0.00 0.00 1.26 1.27 1.27 1.14 -5.33%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 -
Price 0.65 0.78 0.74 0.77 0.81 0.80 0.65 -
P/RPS 3.87 3.01 3.07 4.36 3.29 2.51 1.96 57.32%
P/EPS 47.10 31.16 32.96 26.66 25.80 20.30 17.91 90.41%
EY 2.12 3.21 3.03 3.75 3.88 4.92 5.58 -47.51%
DY 0.92 1.92 0.00 1.56 1.85 1.87 0.00 -
P/NAPS 1.16 0.00 0.00 1.24 1.31 1.33 1.16 0.00%

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