[PANTECH] QoQ TTM Result on 31-May-2012 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 18.16%
YoY- 50.72%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 635,662 606,888 548,020 484,488 434,603 381,486 344,262 50.56%
PBT 80,253 75,227 68,761 55,890 47,195 39,654 32,442 83.01%
Tax -24,193 -22,446 -21,253 -15,454 -12,974 -10,734 -7,769 113.39%
NP 56,060 52,781 47,508 40,436 34,221 28,920 24,673 72.91%
-
NP to SH 56,064 52,787 47,516 40,445 34,230 28,934 24,686 72.86%
-
Tax Rate 30.15% 29.84% 30.91% 27.65% 27.49% 27.07% 23.95% -
Total Cost 579,602 554,107 500,512 444,052 400,382 352,566 319,589 48.77%
-
Net Worth 353,798 346,955 329,106 350,887 337,974 334,195 325,620 5.69%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 21,347 21,468 21,261 20,298 15,800 15,330 12,603 42.13%
Div Payout % 38.08% 40.67% 44.75% 50.19% 46.16% 52.98% 51.05% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 353,798 346,955 329,106 350,887 337,974 334,195 325,620 5.69%
NOSH 478,106 468,858 457,092 449,855 450,632 451,615 452,249 3.77%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 8.82% 8.70% 8.67% 8.35% 7.87% 7.58% 7.17% -
ROE 15.85% 15.21% 14.44% 11.53% 10.13% 8.66% 7.58% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 132.95 129.44 119.89 107.70 96.44 84.47 76.12 45.07%
EPS 11.73 11.26 10.40 8.99 7.60 6.41 5.46 66.57%
DPS 4.46 4.58 4.70 4.50 3.50 3.40 2.80 36.42%
NAPS 0.74 0.74 0.72 0.78 0.75 0.74 0.72 1.84%
Adjusted Per Share Value based on latest NOSH - 449,855
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 74.36 70.99 64.11 56.68 50.84 44.63 40.27 50.56%
EPS 6.56 6.18 5.56 4.73 4.00 3.38 2.89 72.80%
DPS 2.50 2.51 2.49 2.37 1.85 1.79 1.47 42.52%
NAPS 0.4139 0.4059 0.385 0.4105 0.3954 0.3909 0.3809 5.70%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.72 0.70 0.68 0.53 0.51 0.46 0.51 -
P/RPS 0.54 0.54 0.57 0.49 0.53 0.54 0.67 -13.40%
P/EPS 6.14 6.22 6.54 5.90 6.71 7.18 9.34 -24.41%
EY 16.29 16.08 15.29 16.96 14.89 13.93 10.70 32.37%
DY 6.20 6.54 6.91 8.49 6.86 7.39 5.49 8.45%
P/NAPS 0.97 0.95 0.94 0.68 0.68 0.62 0.71 23.14%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 -
Price 0.745 0.755 0.68 0.57 0.52 0.52 0.47 -
P/RPS 0.56 0.58 0.57 0.53 0.54 0.62 0.62 -6.56%
P/EPS 6.35 6.71 6.54 6.34 6.85 8.12 8.61 -18.38%
EY 15.74 14.91 15.29 15.77 14.61 12.32 11.61 22.51%
DY 5.99 6.06 6.91 7.89 6.73 6.54 5.96 0.33%
P/NAPS 1.01 1.02 0.94 0.73 0.69 0.70 0.65 34.19%

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