[PANTECH] QoQ Quarter Result on 31-May-2011 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 22.23%
YoY- -25.69%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 128,452 112,652 100,582 95,345 72,907 75,428 97,138 20.49%
PBT 13,729 14,412 9,800 9,216 6,226 7,299 12,751 5.05%
Tax -3,051 -4,072 -2,567 -2,972 -1,123 -1,107 -3,370 -6.42%
NP 10,678 10,340 7,233 6,244 5,103 6,192 9,381 9.02%
-
NP to SH 10,680 10,342 7,236 6,246 5,110 6,193 9,384 9.01%
-
Tax Rate 22.22% 28.25% 26.19% 32.25% 18.04% 15.17% 26.43% -
Total Cost 117,774 102,312 93,349 89,101 67,804 69,236 87,757 21.69%
-
Net Worth 337,974 334,195 325,620 325,878 314,311 251,310 0 -
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 5,858 5,419 4,522 - 5,388 2,692 5,623 2.76%
Div Payout % 54.85% 52.40% 62.50% - 105.44% 43.48% 59.93% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 337,974 334,195 325,620 325,878 314,311 251,310 0 -
NOSH 450,632 451,615 452,249 452,608 449,016 448,768 374,899 13.06%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 8.31% 9.18% 7.19% 6.55% 7.00% 8.21% 9.66% -
ROE 3.16% 3.09% 2.22% 1.92% 1.63% 2.46% 0.00% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 28.50 24.94 22.24 21.07 16.24 16.81 25.91 6.56%
EPS 2.37 2.29 1.60 1.38 1.14 1.38 2.09 8.75%
DPS 1.30 1.20 1.00 0.00 1.20 0.60 1.50 -9.10%
NAPS 0.75 0.74 0.72 0.72 0.70 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 452,608
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 15.03 13.18 11.77 11.15 8.53 8.82 11.36 20.53%
EPS 1.25 1.21 0.85 0.73 0.60 0.72 1.10 8.90%
DPS 0.69 0.63 0.53 0.00 0.63 0.31 0.66 3.01%
NAPS 0.3954 0.391 0.3809 0.3812 0.3677 0.294 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.51 0.46 0.51 0.62 0.62 0.59 0.73 -
P/RPS 1.79 1.84 2.29 2.94 3.82 3.51 2.82 -26.16%
P/EPS 21.52 20.09 31.87 44.93 54.48 42.75 29.16 -18.35%
EY 4.65 4.98 3.14 2.23 1.84 2.34 3.43 22.51%
DY 2.55 2.61 1.96 0.00 1.94 1.02 2.05 15.67%
P/NAPS 0.68 0.62 0.71 0.86 0.89 1.05 0.00 -
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 -
Price 0.52 0.52 0.47 0.60 0.63 0.65 0.78 -
P/RPS 1.82 2.08 2.11 2.85 3.88 3.87 3.01 -28.51%
P/EPS 21.94 22.71 29.37 43.48 55.36 47.10 31.16 -20.87%
EY 4.56 4.40 3.40 2.30 1.81 2.12 3.21 26.39%
DY 2.50 2.31 2.13 0.00 1.90 0.92 1.92 19.26%
P/NAPS 0.69 0.70 0.65 0.83 0.90 1.16 0.00 -

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