[PANTECH] QoQ Quarter Result on 30-Nov-2012 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 9.13%
YoY- 50.97%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 153,826 162,263 154,798 171,520 164,114 145,230 128,452 12.73%
PBT 21,917 18,522 18,793 20,878 22,671 17,911 13,729 36.47%
Tax -6,615 -4,760 -5,110 -5,265 -8,366 -5,452 -3,051 67.28%
NP 15,302 13,762 13,683 15,613 14,305 12,459 10,678 27.02%
-
NP to SH 15,302 13,763 13,683 15,613 14,307 12,461 10,680 27.00%
-
Tax Rate 30.18% 25.70% 27.19% 25.22% 36.90% 30.44% 22.22% -
Total Cost 138,524 148,501 141,115 155,907 149,809 132,771 117,774 11.39%
-
Net Worth 383,864 392,500 353,798 346,955 329,106 350,887 337,974 8.83%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 6,310 6,116 5,737 5,626 5,485 4,498 5,858 5.06%
Div Payout % 41.24% 44.44% 41.93% 36.04% 38.34% 36.10% 54.85% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 383,864 392,500 353,798 346,955 329,106 350,887 337,974 8.83%
NOSH 525,841 509,740 478,106 468,858 457,092 449,855 450,632 10.80%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.95% 8.48% 8.84% 9.10% 8.72% 8.58% 8.31% -
ROE 3.99% 3.51% 3.87% 4.50% 4.35% 3.55% 3.16% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 29.25 31.83 32.38 36.58 35.90 32.28 28.50 1.74%
EPS 2.91 2.70 2.86 3.33 3.13 2.77 2.37 14.62%
DPS 1.20 1.20 1.20 1.20 1.20 1.00 1.30 -5.18%
NAPS 0.73 0.77 0.74 0.74 0.72 0.78 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 468,858
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 18.00 18.98 18.11 20.07 19.20 16.99 15.03 12.73%
EPS 1.79 1.61 1.60 1.83 1.67 1.46 1.25 26.96%
DPS 0.74 0.72 0.67 0.66 0.64 0.53 0.69 4.76%
NAPS 0.4491 0.4592 0.4139 0.4059 0.385 0.4105 0.3954 8.83%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.945 0.92 0.72 0.70 0.68 0.53 0.51 -
P/RPS 3.23 2.89 2.22 1.91 1.89 1.64 1.79 48.05%
P/EPS 32.47 34.07 25.16 21.02 21.73 19.13 21.52 31.45%
EY 3.08 2.93 3.97 4.76 4.60 5.23 4.65 -23.95%
DY 1.27 1.30 1.67 1.71 1.76 1.89 2.55 -37.08%
P/NAPS 1.29 1.19 0.97 0.95 0.94 0.68 0.68 53.06%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 -
Price 1.03 1.11 0.745 0.755 0.68 0.57 0.52 -
P/RPS 3.52 3.49 2.30 2.06 1.89 1.77 1.82 55.04%
P/EPS 35.40 41.11 26.03 22.67 21.73 20.58 21.94 37.44%
EY 2.83 2.43 3.84 4.41 4.60 4.86 4.56 -27.17%
DY 1.17 1.08 1.61 1.59 1.76 1.75 2.50 -39.63%
P/NAPS 1.41 1.44 1.01 1.02 0.94 0.73 0.69 60.82%

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