[PANTECH] QoQ TTM Result on 28-Feb-2011 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -16.43%
YoY- -43.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 381,486 344,262 340,818 335,779 328,938 345,729 367,961 2.43%
PBT 39,654 32,442 35,393 37,369 41,895 50,286 59,683 -23.83%
Tax -10,734 -7,769 -8,572 -8,390 -7,210 -9,945 -13,993 -16.18%
NP 28,920 24,673 26,821 28,979 34,685 40,341 45,690 -26.25%
-
NP to SH 28,934 24,686 26,834 28,993 34,692 40,347 45,693 -26.23%
-
Tax Rate 27.07% 23.95% 24.22% 22.45% 17.21% 19.78% 23.45% -
Total Cost 352,566 319,589 313,997 306,800 294,253 305,388 322,271 6.16%
-
Net Worth 334,195 325,620 325,878 314,311 251,310 0 0 -
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 15,330 12,603 13,704 13,704 12,806 15,726 15,711 -1.62%
Div Payout % 52.98% 51.05% 51.07% 47.27% 36.92% 38.98% 34.38% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 334,195 325,620 325,878 314,311 251,310 0 0 -
NOSH 451,615 452,249 452,608 449,016 448,768 374,899 374,374 13.30%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.58% 7.17% 7.87% 8.63% 10.54% 11.67% 12.42% -
ROE 8.66% 7.58% 8.23% 9.22% 13.80% 0.00% 0.00% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 84.47 76.12 75.30 74.78 73.30 92.22 98.29 -9.59%
EPS 6.41 5.46 5.93 6.46 7.73 10.76 12.21 -34.89%
DPS 3.40 2.80 3.03 3.05 2.85 4.20 4.20 -13.12%
NAPS 0.74 0.72 0.72 0.70 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,016
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 44.63 40.27 39.87 39.28 38.48 40.45 43.05 2.42%
EPS 3.38 2.89 3.14 3.39 4.06 4.72 5.35 -26.35%
DPS 1.79 1.47 1.60 1.60 1.50 1.84 1.84 -1.81%
NAPS 0.391 0.3809 0.3812 0.3677 0.294 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.46 0.51 0.62 0.62 0.59 0.73 0.69 -
P/RPS 0.54 0.67 0.82 0.83 0.80 0.79 0.70 -15.87%
P/EPS 7.18 9.34 10.46 9.60 7.63 6.78 5.65 17.30%
EY 13.93 10.70 9.56 10.41 13.10 14.74 17.69 -14.71%
DY 7.39 5.49 4.88 4.92 4.84 5.75 6.09 13.75%
P/NAPS 0.62 0.71 0.86 0.89 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 -
Price 0.52 0.47 0.60 0.63 0.65 0.78 0.74 -
P/RPS 0.62 0.62 0.80 0.84 0.89 0.85 0.75 -11.90%
P/EPS 8.12 8.61 10.12 9.76 8.41 7.25 6.06 21.51%
EY 12.32 11.61 9.88 10.25 11.89 13.80 16.49 -17.64%
DY 6.54 5.96 5.05 4.84 4.39 5.38 5.68 9.84%
P/NAPS 0.70 0.65 0.83 0.90 1.16 0.00 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