[PANTECH] YoY Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -5.67%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 641,153 411,440 350,496 447,349 495,773 316,836 35,262 62.08%
PBT 81,948 44,573 41,564 74,674 92,090 45,134 29,241 18.71%
Tax -25,442 -12,814 -9,688 -21,258 -24,289 -10,594 -1,657 57.58%
NP 56,505 31,758 31,876 53,416 67,801 34,540 27,584 12.68%
-
NP to SH 56,510 31,768 31,885 53,416 67,801 34,540 27,584 12.68%
-
Tax Rate 31.05% 28.75% 23.31% 28.47% 26.38% 23.47% 5.67% -
Total Cost 584,648 379,681 318,620 393,933 427,972 282,296 7,678 105.74%
-
Net Worth 347,324 333,293 251,254 231,918 194,860 140,999 5,741 98.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 21,277 13,211 12,562 14,962 9,992 4,000 - -
Div Payout % 37.65% 41.59% 39.40% 28.01% 14.74% 11.58% - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 347,324 333,293 251,254 231,918 194,860 140,999 5,741 98.00%
NOSH 469,357 450,396 448,667 374,061 374,731 150,000 8,202 96.18%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 8.81% 7.72% 9.09% 11.94% 13.68% 10.90% 78.22% -
ROE 16.27% 9.53% 12.69% 23.03% 34.79% 24.50% 480.44% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 136.60 91.35 78.12 119.59 132.30 211.22 429.93 -17.38%
EPS 12.04 7.05 7.11 14.28 18.09 23.03 336.31 -42.56%
DPS 4.53 2.93 2.80 4.00 2.67 2.67 0.00 -
NAPS 0.74 0.74 0.56 0.62 0.52 0.94 0.70 0.92%
Adjusted Per Share Value based on latest NOSH - 374,171
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 75.00 48.13 41.00 52.33 58.00 37.06 4.13 62.05%
EPS 6.61 3.72 3.73 6.25 7.93 4.04 3.23 12.66%
DPS 2.49 1.55 1.47 1.75 1.17 0.47 0.00 -
NAPS 0.4063 0.3899 0.2939 0.2713 0.228 0.1649 0.0067 98.08%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.70 0.46 0.59 0.79 0.40 1.00 0.00 -
P/RPS 0.51 0.50 0.76 0.66 0.30 0.47 0.00 -
P/EPS 5.81 6.52 8.30 5.53 2.21 4.34 0.00 -
EY 17.20 15.33 12.05 18.08 45.23 23.03 0.00 -
DY 6.48 6.38 4.75 5.06 6.67 2.67 0.00 -
P/NAPS 0.95 0.62 1.05 1.27 0.77 1.06 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 22/01/13 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 12/02/07 -
Price 0.755 0.52 0.65 0.81 0.39 0.74 0.00 -
P/RPS 0.55 0.57 0.83 0.68 0.29 0.35 0.00 -
P/EPS 6.27 7.37 9.15 5.67 2.16 3.21 0.00 -
EY 15.95 13.56 10.93 17.63 46.39 31.12 0.00 -
DY 6.00 5.64 4.31 4.94 6.84 3.60 0.00 -
P/NAPS 1.02 0.70 1.16 1.31 0.75 0.79 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