[PANTECH] QoQ Quarter Result on 28-Feb-2011 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -17.49%
YoY- -52.72%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 112,652 100,582 95,345 72,907 75,428 97,138 90,306 15.86%
PBT 14,412 9,800 9,216 6,226 7,299 12,751 11,192 18.34%
Tax -4,072 -2,567 -2,972 -1,123 -1,107 -3,370 -2,790 28.63%
NP 10,340 7,233 6,244 5,103 6,192 9,381 8,402 14.82%
-
NP to SH 10,342 7,236 6,246 5,110 6,193 9,384 8,405 14.81%
-
Tax Rate 28.25% 26.19% 32.25% 18.04% 15.17% 26.43% 24.93% -
Total Cost 102,312 93,349 89,101 67,804 69,236 87,757 81,904 15.97%
-
Net Worth 334,195 325,620 325,878 314,311 251,310 0 0 -
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 5,419 4,522 - 5,388 2,692 5,623 - -
Div Payout % 52.40% 62.50% - 105.44% 43.48% 59.93% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 334,195 325,620 325,878 314,311 251,310 0 0 -
NOSH 451,615 452,249 452,608 449,016 448,768 374,899 374,374 13.30%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 9.18% 7.19% 6.55% 7.00% 8.21% 9.66% 9.30% -
ROE 3.09% 2.22% 1.92% 1.63% 2.46% 0.00% 0.00% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 24.94 22.24 21.07 16.24 16.81 25.91 24.12 2.25%
EPS 2.29 1.60 1.38 1.14 1.38 2.09 1.87 14.44%
DPS 1.20 1.00 0.00 1.20 0.60 1.50 0.00 -
NAPS 0.74 0.72 0.72 0.70 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,016
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 13.18 11.77 11.15 8.53 8.82 11.36 10.56 15.90%
EPS 1.21 0.85 0.73 0.60 0.72 1.10 0.98 15.07%
DPS 0.63 0.53 0.00 0.63 0.31 0.66 0.00 -
NAPS 0.391 0.3809 0.3812 0.3677 0.294 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.46 0.51 0.62 0.62 0.59 0.73 0.69 -
P/RPS 1.84 2.29 2.94 3.82 3.51 2.82 2.86 -25.45%
P/EPS 20.09 31.87 44.93 54.48 42.75 29.16 30.73 -24.65%
EY 4.98 3.14 2.23 1.84 2.34 3.43 3.25 32.87%
DY 2.61 1.96 0.00 1.94 1.02 2.05 0.00 -
P/NAPS 0.62 0.71 0.86 0.89 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 -
Price 0.52 0.47 0.60 0.63 0.65 0.78 0.74 -
P/RPS 2.08 2.11 2.85 3.88 3.87 3.01 3.07 -22.84%
P/EPS 22.71 29.37 43.48 55.36 47.10 31.16 32.96 -21.97%
EY 4.40 3.40 2.30 1.81 2.12 3.21 3.03 28.20%
DY 2.31 2.13 0.00 1.90 0.92 1.92 0.00 -
P/NAPS 0.70 0.65 0.83 0.90 1.16 0.00 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