[PANTECH] QoQ Quarter Result on 30-Nov-2008 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -3.55%
YoY- 90.04%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 119,370 123,923 139,765 132,840 125,630 113,360 75,696 35.36%
PBT 22,148 18,267 12,933 22,807 24,080 22,181 11,170 57.63%
Tax -7,418 -4,684 -2,325 -5,555 -6,193 -6,469 -2,933 85.31%
NP 14,730 13,583 10,608 17,252 17,887 15,712 8,237 47.17%
-
NP to SH 14,730 13,583 10,608 17,252 17,887 15,712 8,237 47.17%
-
Tax Rate 33.49% 25.64% 17.98% 24.36% 25.72% 29.16% 26.26% -
Total Cost 104,640 110,340 129,157 115,588 107,743 97,648 67,459 33.89%
-
Net Worth 224,314 209,544 198,062 195,022 179,994 161,244 58,492 144.40%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 5,607 - 3,737 3,000 4,499 - 1,439 147.00%
Div Payout % 38.07% - 35.23% 17.39% 25.16% - 17.48% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 224,314 209,544 198,062 195,022 179,994 161,244 58,492 144.40%
NOSH 373,857 374,187 373,702 375,043 374,989 374,988 149,981 83.53%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 12.34% 10.96% 7.59% 12.99% 14.24% 13.86% 10.88% -
ROE 6.57% 6.48% 5.36% 8.85% 9.94% 9.74% 14.08% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 31.93 33.12 37.40 35.42 33.50 30.23 50.47 -26.24%
EPS 3.94 3.63 2.84 4.60 4.77 4.19 2.20 47.31%
DPS 1.50 0.00 1.00 0.80 1.20 0.00 0.96 34.54%
NAPS 0.60 0.56 0.53 0.52 0.48 0.43 0.39 33.16%
Adjusted Per Share Value based on latest NOSH - 375,043
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 13.96 14.50 16.35 15.54 14.70 13.26 8.85 35.39%
EPS 1.72 1.59 1.24 2.02 2.09 1.84 0.96 47.35%
DPS 0.66 0.00 0.44 0.35 0.53 0.00 0.17 146.40%
NAPS 0.2624 0.2451 0.2317 0.2281 0.2105 0.1886 0.0684 144.46%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.76 0.64 0.36 0.40 0.62 0.75 0.76 -
P/RPS 2.38 1.93 0.96 1.13 1.85 2.48 1.51 35.32%
P/EPS 19.29 17.63 12.68 8.70 13.00 17.90 13.84 24.70%
EY 5.18 5.67 7.89 11.50 7.69 5.59 7.23 -19.88%
DY 1.97 0.00 2.78 2.00 1.94 0.00 1.26 34.59%
P/NAPS 1.27 1.14 0.68 0.77 1.29 1.74 1.95 -24.80%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 -
Price 0.80 0.65 0.47 0.39 0.48 0.68 0.70 -
P/RPS 2.51 1.96 1.26 1.10 1.43 2.25 1.39 48.12%
P/EPS 20.30 17.91 16.56 8.48 10.06 16.23 12.75 36.23%
EY 4.92 5.58 6.04 11.79 9.94 6.16 7.85 -26.70%
DY 1.87 0.00 2.13 2.05 2.50 0.00 1.37 22.98%
P/NAPS 1.33 1.16 0.89 0.75 1.00 1.58 1.79 -17.92%

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