[PANTECH] QoQ Quarter Result on 30-Nov-2011 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 42.92%
YoY- 66.99%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 164,114 145,230 128,452 112,652 100,582 95,345 72,907 71.33%
PBT 22,671 17,911 13,729 14,412 9,800 9,216 6,226 135.76%
Tax -8,366 -5,452 -3,051 -4,072 -2,567 -2,972 -1,123 279.12%
NP 14,305 12,459 10,678 10,340 7,233 6,244 5,103 98.19%
-
NP to SH 14,307 12,461 10,680 10,342 7,236 6,246 5,110 98.02%
-
Tax Rate 36.90% 30.44% 22.22% 28.25% 26.19% 32.25% 18.04% -
Total Cost 149,809 132,771 117,774 102,312 93,349 89,101 67,804 69.23%
-
Net Worth 329,106 350,887 337,974 334,195 325,620 325,878 314,311 3.09%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 5,485 4,498 5,858 5,419 4,522 - 5,388 1.19%
Div Payout % 38.34% 36.10% 54.85% 52.40% 62.50% - 105.44% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 329,106 350,887 337,974 334,195 325,620 325,878 314,311 3.09%
NOSH 457,092 449,855 450,632 451,615 452,249 452,608 449,016 1.19%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 8.72% 8.58% 8.31% 9.18% 7.19% 6.55% 7.00% -
ROE 4.35% 3.55% 3.16% 3.09% 2.22% 1.92% 1.63% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 35.90 32.28 28.50 24.94 22.24 21.07 16.24 69.28%
EPS 3.13 2.77 2.37 2.29 1.60 1.38 1.14 95.47%
DPS 1.20 1.00 1.30 1.20 1.00 0.00 1.20 0.00%
NAPS 0.72 0.78 0.75 0.74 0.72 0.72 0.70 1.88%
Adjusted Per Share Value based on latest NOSH - 451,615
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 19.20 16.99 15.03 13.18 11.77 11.15 8.53 71.33%
EPS 1.67 1.46 1.25 1.21 0.85 0.73 0.60 97.25%
DPS 0.64 0.53 0.69 0.63 0.53 0.00 0.63 1.05%
NAPS 0.385 0.4105 0.3954 0.391 0.3809 0.3812 0.3677 3.09%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.68 0.53 0.51 0.46 0.51 0.62 0.62 -
P/RPS 1.89 1.64 1.79 1.84 2.29 2.94 3.82 -37.31%
P/EPS 21.73 19.13 21.52 20.09 31.87 44.93 54.48 -45.66%
EY 4.60 5.23 4.65 4.98 3.14 2.23 1.84 83.69%
DY 1.76 1.89 2.55 2.61 1.96 0.00 1.94 -6.25%
P/NAPS 0.94 0.68 0.68 0.62 0.71 0.86 0.89 3.69%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 -
Price 0.68 0.57 0.52 0.52 0.47 0.60 0.63 -
P/RPS 1.89 1.77 1.82 2.08 2.11 2.85 3.88 -37.95%
P/EPS 21.73 20.58 21.94 22.71 29.37 43.48 55.36 -46.23%
EY 4.60 4.86 4.56 4.40 3.40 2.30 1.81 85.70%
DY 1.76 1.75 2.50 2.31 2.13 0.00 1.90 -4.95%
P/NAPS 0.94 0.73 0.69 0.70 0.65 0.83 0.90 2.92%

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