[PANTECH] QoQ TTM Result on 31-May-2008 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 22.8%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 511,595 447,526 391,954 346,930 313,323 301,764 250,943 60.85%
PBT 82,001 80,238 68,586 56,613 45,021 40,282 51,058 37.18%
Tax -20,542 -21,150 -17,672 -14,686 -10,879 -8,307 -7,473 96.35%
NP 61,459 59,088 50,914 41,927 34,142 31,975 43,585 25.77%
-
NP to SH 61,459 59,088 50,914 41,927 34,142 31,975 43,585 25.77%
-
Tax Rate 25.05% 26.36% 25.77% 25.94% 24.16% 20.62% 14.64% -
Total Cost 450,136 388,438 341,040 305,003 279,181 269,789 207,358 67.73%
-
Net Worth 198,062 195,022 179,994 161,244 58,492 0 0 -
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 11,237 8,940 5,939 2,640 2,640 2,176 2,176 199.06%
Div Payout % 18.28% 15.13% 11.67% 6.30% 7.73% 6.81% 4.99% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 198,062 195,022 179,994 161,244 58,492 0 0 -
NOSH 373,702 375,043 374,989 374,988 149,981 150,049 150,084 83.80%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 12.01% 13.20% 12.99% 12.09% 10.90% 10.60% 17.37% -
ROE 31.03% 30.30% 28.29% 26.00% 58.37% 0.00% 0.00% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 136.90 119.33 104.52 92.52 208.91 201.11 167.20 -12.48%
EPS 16.45 15.75 13.58 11.18 22.76 21.31 29.04 -31.56%
DPS 3.00 2.38 1.58 0.70 1.76 1.45 1.45 62.44%
NAPS 0.53 0.52 0.48 0.43 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 374,988
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 59.85 52.35 45.85 40.59 36.65 35.30 29.36 60.83%
EPS 7.19 6.91 5.96 4.90 3.99 3.74 5.10 25.75%
DPS 1.31 1.05 0.69 0.31 0.31 0.25 0.25 201.98%
NAPS 0.2317 0.2281 0.2106 0.1886 0.0684 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.36 0.40 0.62 0.75 0.76 1.00 1.14 -
P/RPS 0.26 0.34 0.59 0.81 0.36 0.50 0.68 -47.35%
P/EPS 2.19 2.54 4.57 6.71 3.34 4.69 3.93 -32.30%
EY 45.68 39.39 21.90 14.91 29.95 21.31 25.47 47.66%
DY 8.33 5.96 2.55 0.94 2.32 1.45 1.27 250.79%
P/NAPS 0.68 0.77 1.29 1.74 1.95 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 -
Price 0.47 0.39 0.48 0.68 0.70 0.74 1.20 -
P/RPS 0.34 0.33 0.46 0.73 0.34 0.37 0.72 -39.38%
P/EPS 2.86 2.48 3.54 6.08 3.08 3.47 4.13 -21.74%
EY 34.99 40.40 28.29 16.44 32.52 28.80 24.20 27.89%
DY 6.38 6.11 3.30 1.04 2.51 1.96 1.21 203.24%
P/NAPS 0.89 0.75 1.00 1.58 1.79 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