[PANTECH] QoQ TTM Result on 29-Feb-2012 [#4]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

30-Apr-2012

Admission Sponsor

Sponsor

Financial Year

29-Feb-2012

Quarter

29-Feb-2012 [#4]

Profit Trend

QoQ- 18.3%

YoY- 18.06%

Quarter Report

Pantech4Q_29Feb12.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
TTM Result
Revenue	606,888	548,020	484,488	434,603	381,486	344,262	340,818	46.75%
YoY %	10.74%	13.11%	11.48%	13.92%	10.81%	1.01%	-	-
Horiz. %	178.07%	160.80%	142.15%	127.52%	111.93%	101.01%	100.00%	-
PBT	75,227	68,761	55,890	47,195	39,654	32,442	35,393	65.08%
YoY %	9.40%	23.03%	18.42%	19.02%	22.23%	-8.34%	-	-
Horiz. %	212.55%	194.28%	157.91%	133.35%	112.04%	91.66%	100.00%	-
Tax	-22,446	-21,253	-15,454	-12,974	-10,734	-7,769	-8,572	89.64%
YoY %	-5.61%	-37.52%	-19.12%	-20.87%	-38.16%	9.37%	-	-
Horiz. %	261.85%	247.94%	180.28%	151.35%	125.22%	90.63%	100.00%	-
NP	52,781	47,508	40,436	34,221	28,920	24,673	26,821	56.84%
YoY %	11.10%	17.49%	18.16%	18.33%	17.21%	-8.01%	-	-
Horiz. %	196.79%	177.13%	150.76%	127.59%	107.83%	91.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,787	47,516	40,445	34,230	28,934	24,686	26,834	56.80%
YoY %	11.09%	17.48%	18.16%	18.30%	17.21%	-8.00%	-	-
Horiz. %	196.72%	177.07%	150.72%	127.56%	107.83%	92.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.84%	30.91%	27.65%	27.49%	27.07%	23.95%	24.22%	-
YoY %	-3.46%	11.79%	0.58%	1.55%	13.03%	-1.11%	-	-
Horiz. %	123.20%	127.62%	114.16%	113.50%	111.77%	98.89%	100.00%	-
Total Cost	554,107	500,512	444,052	400,382	352,566	319,589	313,997	45.88%
YoY %	10.71%	12.71%	10.91%	13.56%	10.32%	1.78%	-	-
Horiz. %	176.47%	159.40%	141.42%	127.51%	112.28%	101.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,955	329,106	350,887	337,974	334,195	325,620	325,878	4.25%
YoY %	5.42%	-6.21%	3.82%	1.13%	2.63%	-0.08%	-	-
Horiz. %	106.47%	100.99%	107.67%	103.71%	102.55%	99.92%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Dividend
Div	21,468	21,261	20,298	15,800	15,330	12,603	13,704	34.77%
YoY %	0.97%	4.74%	28.47%	3.07%	21.64%	-8.03%	-	-
Horiz. %	156.65%	155.14%	148.12%	115.29%	111.87%	91.97%	100.00%	-
Div Payout %	40.67%	44.75%	50.19%	46.16%	52.98%	51.05%	51.07%	-
YoY %	-9.12%	-10.84%	8.73%	-12.87%	3.78%	-0.04%	-	-
Horiz. %	79.64%	87.62%	98.28%	90.39%	103.74%	99.96%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Equity
Net Worth	346,955	329,106	350,887	337,974	334,195	325,620	325,878	4.25%
YoY %	5.42%	-6.21%	3.82%	1.13%	2.63%	-0.08%	-	-
Horiz. %	106.47%	100.99%	107.67%	103.71%	102.55%	99.92%	100.00%	-
NOSH	468,858	457,092	449,855	450,632	451,615	452,249	452,608	2.37%
YoY %	2.57%	1.61%	-0.17%	-0.22%	-0.14%	-0.08%	-	-
Horiz. %	103.59%	100.99%	99.39%	99.56%	99.78%	99.92%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Ratio Analysis
NP Margin	8.70%	8.67%	8.35%	7.87%	7.58%	7.17%	7.87%	-
YoY %	0.35%	3.83%	6.10%	3.83%	5.72%	-8.89%	-	-
Horiz. %	110.55%	110.17%	106.10%	100.00%	96.32%	91.11%	100.00%	-
ROE	15.21%	14.44%	11.53%	10.13%	8.66%	7.58%	8.23%	-
YoY %	5.33%	25.24%	13.82%	16.97%	14.25%	-7.90%	-	-
Horiz. %	184.81%	175.46%	140.10%	123.09%	105.22%	92.10%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Per Share
RPS	129.44	119.89	107.70	96.44	84.47	76.12	75.30	43.35%
YoY %	7.97%	11.32%	11.68%	14.17%	10.97%	1.09%	-	-
Horiz. %	171.90%	159.22%	143.03%	128.07%	112.18%	101.09%	100.00%	-
EPS	11.26	10.40	8.99	7.60	6.41	5.46	5.93	53.16%
YoY %	8.27%	15.68%	18.29%	18.56%	17.40%	-7.93%	-	-
Horiz. %	189.88%	175.38%	151.60%	128.16%	108.09%	92.07%	100.00%	-
DPS	4.58	4.70	4.50	3.50	3.40	2.80	3.03	31.60%
YoY %	-2.55%	4.44%	28.57%	2.94%	21.43%	-7.59%	-	-
Horiz. %	151.16%	155.12%	148.51%	115.51%	112.21%	92.41%	100.00%	-
NAPS	0.74	0.72	0.78	0.75	0.74	0.72	0.72	1.83%
YoY %	2.78%	-7.69%	4.00%	1.35%	2.78%	0.00%	-	-
Horiz. %	102.78%	100.00%	108.33%	104.17%	102.78%	100.00%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Adjusted Per Share Value based on latest NOSH - 450,632
RPS	70.99	64.11	56.68	50.84	44.63	40.27	39.87	46.74%
YoY %	10.73%	13.11%	11.49%	13.91%	10.83%	1.00%	-	-
Horiz. %	178.05%	160.80%	142.16%	127.51%	111.94%	101.00%	100.00%	-
EPS	6.18	5.56	4.73	4.00	3.38	2.89	3.14	56.85%
YoY %	11.15%	17.55%	18.25%	18.34%	16.96%	-7.96%	-	-
Horiz. %	196.82%	177.07%	150.64%	127.39%	107.64%	92.04%	100.00%	-
DPS	2.51	2.49	2.37	1.85	1.79	1.47	1.60	34.90%
YoY %	0.80%	5.06%	28.11%	3.35%	21.77%	-8.13%	-	-
Horiz. %	156.88%	155.62%	148.12%	115.62%	111.87%	91.88%	100.00%	-
NAPS	0.4059	0.385	0.4105	0.3954	0.3909	0.3809	0.3812	4.26%
YoY %	5.43%	-6.21%	3.82%	1.15%	2.63%	-0.08%	-	-
Horiz. %	106.48%	101.00%	107.69%	103.73%	102.54%	99.92%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/08/12	31/05/12	29/02/12	30/11/11	29/08/11	31/05/11	-
Price	0.70	0.68	0.53	0.51	0.46	0.51	0.62	-
P/RPS	0.54	0.57	0.49	0.53	0.54	0.67	0.82	-24.24%
YoY %	-5.26%	16.33%	-7.55%	-1.85%	-19.40%	-18.29%	-	-
Horiz. %	65.85%	69.51%	59.76%	64.63%	65.85%	81.71%	100.00%	-
P/EPS	6.22	6.54	5.90	6.71	7.18	9.34	10.46	-29.21%
YoY %	-4.89%	10.85%	-12.07%	-6.55%	-23.13%	-10.71%	-	-
Horiz. %	59.46%	62.52%	56.41%	64.15%	68.64%	89.29%	100.00%	-
EY	16.08	15.29	16.96	14.89	13.93	10.70	9.56	41.29%
YoY %	5.17%	-9.85%	13.90%	6.89%	30.19%	11.92%	-	-
Horiz. %	168.20%	159.94%	177.41%	155.75%	145.71%	111.92%	100.00%	-
DY	6.54	6.91	8.49	6.86	7.39	5.49	4.88	21.48%
YoY %	-5.35%	-18.61%	23.76%	-7.17%	34.61%	12.50%	-	-
Horiz. %	134.02%	141.60%	173.98%	140.57%	151.43%	112.50%	100.00%	-
P/NAPS	0.95	0.94	0.68	0.68	0.62	0.71	0.86	6.84%
YoY %	1.06%	38.24%	0.00%	9.68%	-12.68%	-17.44%	-	-
Horiz. %	110.47%	109.30%	79.07%	79.07%	72.09%	82.56%	100.00%	-

	30/11/12	31/08/12	31/05/12	29/02/12	30/11/11	31/08/11	31/05/11	CAGR
Price Multiplier on Announcement Date
Date	22/01/13	17/10/12	26/07/12	30/04/12	18/01/12	21/10/11	28/07/11	-
Price	0.755	0.68	0.57	0.52	0.52	0.47	0.60	-
P/RPS	0.58	0.57	0.53	0.54	0.62	0.62	0.80	-19.24%
YoY %	1.75%	7.55%	-1.85%	-12.90%	0.00%	-22.50%	-	-
Horiz. %	72.50%	71.25%	66.25%	67.50%	77.50%	77.50%	100.00%	-
P/EPS	6.71	6.54	6.34	6.85	8.12	8.61	10.12	-23.90%
YoY %	2.60%	3.15%	-7.45%	-15.64%	-5.69%	-14.92%	-	-
Horiz. %	66.30%	64.62%	62.65%	67.69%	80.24%	85.08%	100.00%	-
EY	14.91	15.29	15.77	14.61	12.32	11.61	9.88	31.46%
YoY %	-2.49%	-3.04%	7.94%	18.59%	6.12%	17.51%	-	-
Horiz. %	150.91%	154.76%	159.62%	147.87%	124.70%	117.51%	100.00%	-
DY	6.06	6.91	7.89	6.73	6.54	5.96	5.05	12.88%
YoY %	-12.30%	-12.42%	17.24%	2.91%	9.73%	18.02%	-	-
Horiz. %	120.00%	136.83%	156.24%	133.27%	129.50%	118.02%	100.00%	-
P/NAPS	1.02	0.94	0.73	0.69	0.70	0.65	0.83	14.68%
YoY %	8.51%	28.77%	5.80%	-1.43%	7.69%	-21.69%	-	-
Horiz. %	122.89%	113.25%	87.95%	83.13%	84.34%	78.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos