[PANTECH] YoY Annual (Unaudited) Result on 28-Feb-2010 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 635,663 437,031 335,779 401,578 511,595 313,323 90,605 38.31%
PBT 80,254 47,159 37,369 66,758 82,001 45,021 28,503 18.81%
Tax -24,192 -12,661 -8,389 -15,887 -20,542 -10,879 -1,577 57.56%
NP 56,062 34,498 28,980 50,871 61,459 34,142 26,926 12.98%
-
NP to SH 56,066 34,506 28,994 50,871 61,459 34,142 26,926 12.98%
-
Tax Rate 30.14% 26.85% 22.45% 23.80% 25.05% 24.16% 5.53% -
Total Cost 579,601 402,533 306,799 350,707 450,136 279,181 63,679 44.44%
-
Net Worth 353,644 337,852 314,603 231,938 198,277 58,498 32,171 49.05%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 21,983 15,766 14,831 15,711 11,223 2,639 1,221 61.82%
Div Payout % 39.21% 45.69% 51.15% 30.89% 18.26% 7.73% 4.54% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 353,644 337,852 314,603 231,938 198,277 58,498 32,171 49.05%
NOSH 477,897 450,469 449,434 374,093 374,109 149,995 40,722 50.69%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 8.82% 7.89% 8.63% 12.67% 12.01% 10.90% 29.72% -
ROE 15.85% 10.21% 9.22% 21.93% 31.00% 58.36% 83.70% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 133.01 97.02 74.71 107.35 136.75 208.89 222.49 -8.20%
EPS 11.73 7.66 6.45 11.33 16.43 9.10 66.12 -25.02%
DPS 4.60 3.50 3.30 4.20 3.00 1.76 3.00 7.37%
NAPS 0.74 0.75 0.70 0.62 0.53 0.39 0.79 -1.08%
Adjusted Per Share Value based on latest NOSH - 374,218
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 74.36 51.13 39.28 46.98 59.85 36.65 10.60 38.31%
EPS 6.56 4.04 3.39 5.95 7.19 3.99 3.15 12.99%
DPS 2.57 1.84 1.74 1.84 1.31 0.31 0.14 62.34%
NAPS 0.4137 0.3952 0.368 0.2713 0.232 0.0684 0.0376 49.08%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.72 0.51 0.62 0.78 0.36 0.76 0.74 -
P/RPS 0.54 0.53 0.83 0.73 0.26 0.36 0.33 8.54%
P/EPS 6.14 6.66 9.61 5.74 2.19 3.34 1.12 32.75%
EY 16.29 15.02 10.41 17.43 45.63 29.95 89.35 -24.67%
DY 6.39 6.86 5.32 5.38 8.33 2.32 4.05 7.88%
P/NAPS 0.97 0.68 0.89 1.26 0.68 1.95 0.94 0.52%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 25/04/13 30/04/12 28/04/11 26/04/10 27/04/09 28/04/08 23/04/07 -
Price 0.745 0.52 0.63 0.77 0.47 0.70 0.99 -
P/RPS 0.56 0.54 0.84 0.72 0.34 0.34 0.44 4.09%
P/EPS 6.35 6.79 9.77 5.66 2.86 3.08 1.50 27.16%
EY 15.75 14.73 10.24 17.66 34.95 32.52 66.79 -21.38%
DY 6.17 6.73 5.24 5.45 6.38 2.51 3.03 12.57%
P/NAPS 1.01 0.69 0.90 1.24 0.89 1.79 1.25 -3.48%

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