[PANTECH] QoQ Quarter Result on 29-Feb-2008 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- -9.26%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 132,840 125,630 113,360 75,696 77,268 80,606 79,753 40.38%
PBT 22,807 24,080 22,181 11,170 11,155 12,107 10,589 66.54%
Tax -5,555 -6,193 -6,469 -2,933 -2,077 -3,207 -2,662 63.08%
NP 17,252 17,887 15,712 8,237 9,078 8,900 7,927 67.70%
-
NP to SH 17,252 17,887 15,712 8,237 9,078 8,900 7,927 67.70%
-
Tax Rate 24.36% 25.72% 29.16% 26.26% 18.62% 26.49% 25.14% -
Total Cost 115,588 107,743 97,648 67,459 68,190 71,706 71,826 37.20%
-
Net Worth 195,022 179,994 161,244 58,492 141,046 135,075 126,111 33.62%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 3,000 4,499 - 1,439 - 3,001 - -
Div Payout % 17.39% 25.16% - 17.48% - 33.73% - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 195,022 179,994 161,244 58,492 141,046 135,075 126,111 33.62%
NOSH 375,043 374,989 374,988 149,981 150,049 150,084 150,132 83.80%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 12.99% 14.24% 13.86% 10.88% 11.75% 11.04% 9.94% -
ROE 8.85% 9.94% 9.74% 14.08% 6.44% 6.59% 6.29% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 35.42 33.50 30.23 50.47 51.49 53.71 53.12 -23.61%
EPS 4.60 4.77 4.19 2.20 6.05 5.93 5.28 -8.75%
DPS 0.80 1.20 0.00 0.96 0.00 2.00 0.00 -
NAPS 0.52 0.48 0.43 0.39 0.94 0.90 0.84 -27.30%
Adjusted Per Share Value based on latest NOSH - 149,981
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 15.54 14.70 13.26 8.86 9.04 9.43 9.33 40.38%
EPS 2.02 2.09 1.84 0.96 1.06 1.04 0.93 67.48%
DPS 0.35 0.53 0.00 0.17 0.00 0.35 0.00 -
NAPS 0.2281 0.2106 0.1886 0.0684 0.165 0.158 0.1475 33.62%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.40 0.62 0.75 0.76 1.00 1.14 1.02 -
P/RPS 1.13 1.85 2.48 1.51 1.94 2.12 1.92 -29.70%
P/EPS 8.70 13.00 17.90 13.84 16.53 19.22 19.32 -41.16%
EY 11.50 7.69 5.59 7.23 6.05 5.20 5.18 69.93%
DY 2.00 1.94 0.00 1.26 0.00 1.75 0.00 -
P/NAPS 0.77 1.29 1.74 1.95 1.06 1.27 1.21 -25.95%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 23/07/07 -
Price 0.39 0.48 0.68 0.70 0.74 1.20 1.30 -
P/RPS 1.10 1.43 2.25 1.39 1.44 2.23 2.45 -41.28%
P/EPS 8.48 10.06 16.23 12.75 12.23 20.24 24.62 -50.76%
EY 11.79 9.94 6.16 7.85 8.18 4.94 4.06 103.14%
DY 2.05 2.50 0.00 1.37 0.00 1.67 0.00 -
P/NAPS 0.75 1.00 1.58 1.79 0.79 1.33 1.55 -38.28%

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