[PANTECH] QoQ Quarter Result on 30-Nov-2009 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -20.24%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 97,138 90,306 66,066 92,219 119,370 123,923 139,765 -21.48%
PBT 12,751 11,192 10,752 15,591 22,148 18,267 12,933 -0.93%
Tax -3,370 -2,790 57 -3,842 -7,418 -4,684 -2,325 27.99%
NP 9,381 8,402 10,809 11,749 14,730 13,583 10,608 -7.84%
-
NP to SH 9,384 8,405 10,809 11,749 14,730 13,583 10,608 -7.82%
-
Tax Rate 26.43% 24.93% -0.53% 24.64% 33.49% 25.64% 17.98% -
Total Cost 87,757 81,904 55,257 80,470 104,640 110,340 129,157 -22.65%
-
Net Worth 0 0 232,015 231,986 224,314 209,544 198,062 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 5,623 - 4,490 5,612 5,607 - 3,737 31.21%
Div Payout % 59.93% - 41.55% 47.77% 38.07% - 35.23% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 0 0 232,015 231,986 224,314 209,544 198,062 -
NOSH 374,899 374,374 374,218 374,171 373,857 374,187 373,702 0.21%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 9.66% 9.30% 16.36% 12.74% 12.34% 10.96% 7.59% -
ROE 0.00% 0.00% 4.66% 5.06% 6.57% 6.48% 5.36% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 25.91 24.12 17.65 24.65 31.93 33.12 37.40 -21.65%
EPS 2.09 1.87 2.41 3.14 3.94 3.63 2.84 -18.44%
DPS 1.50 0.00 1.20 1.50 1.50 0.00 1.00 30.94%
NAPS 0.00 0.00 0.62 0.62 0.60 0.56 0.53 -
Adjusted Per Share Value based on latest NOSH - 374,171
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 11.36 10.56 7.73 10.79 13.96 14.50 16.35 -21.50%
EPS 1.10 0.98 1.26 1.37 1.72 1.59 1.24 -7.65%
DPS 0.66 0.00 0.53 0.66 0.66 0.00 0.44 30.94%
NAPS 0.00 0.00 0.2714 0.2714 0.2624 0.2451 0.2317 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.73 0.69 0.78 0.79 0.76 0.64 0.36 -
P/RPS 2.82 2.86 4.42 3.21 2.38 1.93 0.96 104.70%
P/EPS 29.16 30.73 27.00 25.16 19.29 17.63 12.68 73.96%
EY 3.43 3.25 3.70 3.97 5.18 5.67 7.89 -42.52%
DY 2.05 0.00 1.54 1.90 1.97 0.00 2.78 -18.33%
P/NAPS 0.00 0.00 1.26 1.27 1.27 1.14 0.68 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 -
Price 0.78 0.74 0.77 0.81 0.80 0.65 0.47 -
P/RPS 3.01 3.07 4.36 3.29 2.51 1.96 1.26 78.41%
P/EPS 31.16 32.96 26.66 25.80 20.30 17.91 16.56 52.23%
EY 3.21 3.03 3.75 3.88 4.92 5.58 6.04 -34.31%
DY 1.92 0.00 1.56 1.85 1.87 0.00 2.13 -6.66%
P/NAPS 0.00 0.00 1.24 1.31 1.33 1.16 0.89 -

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