[PANTECH] QoQ Quarter Result on 31-Aug-2012 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 14.81%
YoY- 97.72%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 162,263 154,798 171,520 164,114 145,230 128,452 112,652 27.51%
PBT 18,522 18,793 20,878 22,671 17,911 13,729 14,412 18.18%
Tax -4,760 -5,110 -5,265 -8,366 -5,452 -3,051 -4,072 10.95%
NP 13,762 13,683 15,613 14,305 12,459 10,678 10,340 20.97%
-
NP to SH 13,763 13,683 15,613 14,307 12,461 10,680 10,342 20.96%
-
Tax Rate 25.70% 27.19% 25.22% 36.90% 30.44% 22.22% 28.25% -
Total Cost 148,501 141,115 155,907 149,809 132,771 117,774 102,312 28.16%
-
Net Worth 392,500 353,798 346,955 329,106 350,887 337,974 334,195 11.30%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 6,116 5,737 5,626 5,485 4,498 5,858 5,419 8.39%
Div Payout % 44.44% 41.93% 36.04% 38.34% 36.10% 54.85% 52.40% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 392,500 353,798 346,955 329,106 350,887 337,974 334,195 11.30%
NOSH 509,740 478,106 468,858 457,092 449,855 450,632 451,615 8.39%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 8.48% 8.84% 9.10% 8.72% 8.58% 8.31% 9.18% -
ROE 3.51% 3.87% 4.50% 4.35% 3.55% 3.16% 3.09% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 31.83 32.38 36.58 35.90 32.28 28.50 24.94 17.64%
EPS 2.70 2.86 3.33 3.13 2.77 2.37 2.29 11.59%
DPS 1.20 1.20 1.20 1.20 1.00 1.30 1.20 0.00%
NAPS 0.77 0.74 0.74 0.72 0.78 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 457,092
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 18.98 18.11 20.07 19.20 16.99 15.03 13.18 27.49%
EPS 1.61 1.60 1.83 1.67 1.46 1.25 1.21 20.95%
DPS 0.72 0.67 0.66 0.64 0.53 0.69 0.63 9.30%
NAPS 0.4592 0.4139 0.4059 0.385 0.4105 0.3954 0.391 11.30%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.92 0.72 0.70 0.68 0.53 0.51 0.46 -
P/RPS 2.89 2.22 1.91 1.89 1.64 1.79 1.84 35.08%
P/EPS 34.07 25.16 21.02 21.73 19.13 21.52 20.09 42.16%
EY 2.93 3.97 4.76 4.60 5.23 4.65 4.98 -29.76%
DY 1.30 1.67 1.71 1.76 1.89 2.55 2.61 -37.13%
P/NAPS 1.19 0.97 0.95 0.94 0.68 0.68 0.62 54.38%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 -
Price 1.11 0.745 0.755 0.68 0.57 0.52 0.52 -
P/RPS 3.49 2.30 2.06 1.89 1.77 1.82 2.08 41.15%
P/EPS 41.11 26.03 22.67 21.73 20.58 21.94 22.71 48.47%
EY 2.43 3.84 4.41 4.60 4.86 4.56 4.40 -32.66%
DY 1.08 1.61 1.59 1.76 1.75 2.50 2.31 -39.73%
P/NAPS 1.44 1.01 1.02 0.94 0.73 0.69 0.70 61.67%

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