[PANTECH] QoQ Quarter Result on 30-Nov-2010 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -34.0%
YoY- -47.29%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 100,582 95,345 72,907 75,428 97,138 90,306 66,066 32.23%
PBT 9,800 9,216 6,226 7,299 12,751 11,192 10,752 -5.97%
Tax -2,567 -2,972 -1,123 -1,107 -3,370 -2,790 57 -
NP 7,233 6,244 5,103 6,192 9,381 8,402 10,809 -23.43%
-
NP to SH 7,236 6,246 5,110 6,193 9,384 8,405 10,809 -23.41%
-
Tax Rate 26.19% 32.25% 18.04% 15.17% 26.43% 24.93% -0.53% -
Total Cost 93,349 89,101 67,804 69,236 87,757 81,904 55,257 41.70%
-
Net Worth 325,620 325,878 314,311 251,310 0 0 232,015 25.27%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 4,522 - 5,388 2,692 5,623 - 4,490 0.47%
Div Payout % 62.50% - 105.44% 43.48% 59.93% - 41.55% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 325,620 325,878 314,311 251,310 0 0 232,015 25.27%
NOSH 452,249 452,608 449,016 448,768 374,899 374,374 374,218 13.41%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 7.19% 6.55% 7.00% 8.21% 9.66% 9.30% 16.36% -
ROE 2.22% 1.92% 1.63% 2.46% 0.00% 0.00% 4.66% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 22.24 21.07 16.24 16.81 25.91 24.12 17.65 16.61%
EPS 1.60 1.38 1.14 1.38 2.09 1.87 2.41 -23.84%
DPS 1.00 0.00 1.20 0.60 1.50 0.00 1.20 -11.41%
NAPS 0.72 0.72 0.70 0.56 0.00 0.00 0.62 10.45%
Adjusted Per Share Value based on latest NOSH - 448,768
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 11.77 11.15 8.53 8.82 11.36 10.56 7.73 32.25%
EPS 0.85 0.73 0.60 0.72 1.10 0.98 1.26 -23.02%
DPS 0.53 0.00 0.63 0.31 0.66 0.00 0.53 0.00%
NAPS 0.3809 0.3812 0.3677 0.294 0.00 0.00 0.2714 25.27%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.51 0.62 0.62 0.59 0.73 0.69 0.78 -
P/RPS 2.29 2.94 3.82 3.51 2.82 2.86 4.42 -35.41%
P/EPS 31.87 44.93 54.48 42.75 29.16 30.73 27.00 11.65%
EY 3.14 2.23 1.84 2.34 3.43 3.25 3.70 -10.33%
DY 1.96 0.00 1.94 1.02 2.05 0.00 1.54 17.39%
P/NAPS 0.71 0.86 0.89 1.05 0.00 0.00 1.26 -31.70%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 -
Price 0.47 0.60 0.63 0.65 0.78 0.74 0.77 -
P/RPS 2.11 2.85 3.88 3.87 3.01 3.07 4.36 -38.27%
P/EPS 29.37 43.48 55.36 47.10 31.16 32.96 26.66 6.64%
EY 3.40 2.30 1.81 2.12 3.21 3.03 3.75 -6.30%
DY 2.13 0.00 1.90 0.92 1.92 0.00 1.56 23.00%
P/NAPS 0.65 0.83 0.90 1.16 0.00 0.00 1.24 -34.91%

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