[PANTECH] QoQ TTM Result on 28-Feb-2009 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 4.01%
YoY- 80.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 475,277 515,898 522,158 511,595 447,526 391,954 346,930 23.32%
PBT 68,939 76,155 78,087 82,001 80,238 68,586 56,613 14.01%
Tax -18,269 -19,982 -18,757 -20,542 -21,150 -17,672 -14,686 15.65%
NP 50,670 56,173 59,330 61,459 59,088 50,914 41,927 13.44%
-
NP to SH 50,670 56,173 59,330 61,459 59,088 50,914 41,927 13.44%
-
Tax Rate 26.50% 26.24% 24.02% 25.05% 26.36% 25.77% 25.94% -
Total Cost 424,607 459,725 462,828 450,136 388,438 341,040 305,003 24.65%
-
Net Worth 0 224,314 209,544 198,062 195,022 179,994 161,244 -
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 14,957 12,345 11,237 11,237 8,940 5,939 2,640 217.46%
Div Payout % 29.52% 21.98% 18.94% 18.28% 15.13% 11.67% 6.30% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 0 224,314 209,544 198,062 195,022 179,994 161,244 -
NOSH 374,171 373,857 374,187 373,702 375,043 374,989 374,988 -0.14%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 10.66% 10.89% 11.36% 12.01% 13.20% 12.99% 12.09% -
ROE 0.00% 25.04% 28.31% 31.03% 30.30% 28.29% 26.00% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 127.02 137.99 139.54 136.90 119.33 104.52 92.52 23.50%
EPS 13.54 15.03 15.86 16.45 15.75 13.58 11.18 13.60%
DPS 4.00 3.30 3.00 3.00 2.38 1.58 0.70 219.28%
NAPS 0.00 0.60 0.56 0.53 0.52 0.48 0.43 -
Adjusted Per Share Value based on latest NOSH - 373,702
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 55.60 60.35 61.08 59.85 52.35 45.85 40.59 23.31%
EPS 5.93 6.57 6.94 7.19 6.91 5.96 4.90 13.55%
DPS 1.75 1.44 1.31 1.31 1.05 0.69 0.31 216.70%
NAPS 0.00 0.2624 0.2451 0.2317 0.2281 0.2106 0.1886 -
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.79 0.76 0.64 0.36 0.40 0.62 0.75 -
P/RPS 0.62 0.55 0.46 0.26 0.34 0.59 0.81 -16.30%
P/EPS 5.83 5.06 4.04 2.19 2.54 4.57 6.71 -8.93%
EY 17.14 19.77 24.77 45.68 39.39 21.90 14.91 9.72%
DY 5.06 4.34 4.69 8.33 5.96 2.55 0.94 206.83%
P/NAPS 0.00 1.27 1.14 0.68 0.77 1.29 1.74 -
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 -
Price 0.81 0.80 0.65 0.47 0.39 0.48 0.68 -
P/RPS 0.64 0.58 0.47 0.34 0.33 0.46 0.73 -8.39%
P/EPS 5.98 5.32 4.10 2.86 2.48 3.54 6.08 -1.09%
EY 16.72 18.78 24.39 34.99 40.40 28.29 16.44 1.13%
DY 4.94 4.13 4.62 6.38 6.11 3.30 1.04 182.30%
P/NAPS 0.00 1.33 1.16 0.89 0.75 1.00 1.58 -

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