[PANTECH] QoQ Quarter Result on 31-Aug-2011 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 15.85%
YoY- -22.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 145,230 128,452 112,652 100,582 95,345 72,907 75,428 54.70%
PBT 17,911 13,729 14,412 9,800 9,216 6,226 7,299 81.83%
Tax -5,452 -3,051 -4,072 -2,567 -2,972 -1,123 -1,107 189.19%
NP 12,459 10,678 10,340 7,233 6,244 5,103 6,192 59.31%
-
NP to SH 12,461 10,680 10,342 7,236 6,246 5,110 6,193 59.31%
-
Tax Rate 30.44% 22.22% 28.25% 26.19% 32.25% 18.04% 15.17% -
Total Cost 132,771 117,774 102,312 93,349 89,101 67,804 69,236 54.29%
-
Net Worth 350,887 337,974 334,195 325,620 325,878 314,311 251,310 24.89%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 4,498 5,858 5,419 4,522 - 5,388 2,692 40.76%
Div Payout % 36.10% 54.85% 52.40% 62.50% - 105.44% 43.48% -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 350,887 337,974 334,195 325,620 325,878 314,311 251,310 24.89%
NOSH 449,855 450,632 451,615 452,249 452,608 449,016 448,768 0.16%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 8.58% 8.31% 9.18% 7.19% 6.55% 7.00% 8.21% -
ROE 3.55% 3.16% 3.09% 2.22% 1.92% 1.63% 2.46% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 32.28 28.50 24.94 22.24 21.07 16.24 16.81 54.43%
EPS 2.77 2.37 2.29 1.60 1.38 1.14 1.38 59.05%
DPS 1.00 1.30 1.20 1.00 0.00 1.20 0.60 40.52%
NAPS 0.78 0.75 0.74 0.72 0.72 0.70 0.56 24.69%
Adjusted Per Share Value based on latest NOSH - 452,249
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 16.99 15.03 13.18 11.77 11.15 8.53 8.82 54.75%
EPS 1.46 1.25 1.21 0.85 0.73 0.60 0.72 60.13%
DPS 0.53 0.69 0.63 0.53 0.00 0.63 0.31 42.93%
NAPS 0.4105 0.3954 0.391 0.3809 0.3812 0.3677 0.294 24.89%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.53 0.51 0.46 0.51 0.62 0.62 0.59 -
P/RPS 1.64 1.79 1.84 2.29 2.94 3.82 3.51 -39.75%
P/EPS 19.13 21.52 20.09 31.87 44.93 54.48 42.75 -41.46%
EY 5.23 4.65 4.98 3.14 2.23 1.84 2.34 70.86%
DY 1.89 2.55 2.61 1.96 0.00 1.94 1.02 50.80%
P/NAPS 0.68 0.68 0.62 0.71 0.86 0.89 1.05 -25.12%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 -
Price 0.57 0.52 0.52 0.47 0.60 0.63 0.65 -
P/RPS 1.77 1.82 2.08 2.11 2.85 3.88 3.87 -40.60%
P/EPS 20.58 21.94 22.71 29.37 43.48 55.36 47.10 -42.38%
EY 4.86 4.56 4.40 3.40 2.30 1.81 2.12 73.77%
DY 1.75 2.50 2.31 2.13 0.00 1.90 0.92 53.46%
P/NAPS 0.73 0.69 0.70 0.65 0.83 0.90 1.16 -26.54%

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