[PANTECH] YoY Annualized Quarter Result on 30-Nov-2010 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -10.38%
YoY- -40.31%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 596,237 641,153 411,440 350,496 447,349 495,773 316,836 11.10%
PBT 75,708 81,948 44,573 41,564 74,674 92,090 45,134 8.99%
Tax -20,828 -25,442 -12,814 -9,688 -21,258 -24,289 -10,594 11.91%
NP 54,880 56,505 31,758 31,876 53,416 67,801 34,540 8.01%
-
NP to SH 54,881 56,510 31,768 31,885 53,416 67,801 34,540 8.01%
-
Tax Rate 27.51% 31.05% 28.75% 23.31% 28.47% 26.38% 23.47% -
Total Cost 541,357 584,648 379,681 318,620 393,933 427,972 282,296 11.45%
-
Net Worth 398,679 347,324 333,293 251,254 231,918 194,860 140,999 18.89%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 24,423 21,277 13,211 12,562 14,962 9,992 4,000 35.15%
Div Payout % 44.50% 37.65% 41.59% 39.40% 28.01% 14.74% 11.58% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 398,679 347,324 333,293 251,254 231,918 194,860 140,999 18.89%
NOSH 538,756 469,357 450,396 448,667 374,061 374,731 150,000 23.72%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 9.20% 8.81% 7.72% 9.09% 11.94% 13.68% 10.90% -
ROE 13.77% 16.27% 9.53% 12.69% 23.03% 34.79% 24.50% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 110.67 136.60 91.35 78.12 119.59 132.30 211.22 -10.20%
EPS 10.19 12.04 7.05 7.11 14.28 18.09 23.03 -12.69%
DPS 4.53 4.53 2.93 2.80 4.00 2.67 2.67 9.20%
NAPS 0.74 0.74 0.74 0.56 0.62 0.52 0.94 -3.90%
Adjusted Per Share Value based on latest NOSH - 448,768
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 69.74 75.00 48.13 41.00 52.33 57.99 37.06 11.10%
EPS 6.42 6.61 3.72 3.73 6.25 7.93 4.04 8.01%
DPS 2.86 2.49 1.55 1.47 1.75 1.17 0.47 35.08%
NAPS 0.4663 0.4063 0.3899 0.2939 0.2713 0.2279 0.1649 18.89%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.99 0.70 0.46 0.59 0.79 0.40 1.00 -
P/RPS 0.89 0.51 0.50 0.76 0.66 0.30 0.47 11.21%
P/EPS 9.72 5.81 6.52 8.30 5.53 2.21 4.34 14.36%
EY 10.29 17.20 15.33 12.05 18.08 45.23 23.03 -12.55%
DY 4.58 6.48 6.38 4.75 5.06 6.67 2.67 9.40%
P/NAPS 1.34 0.95 0.62 1.05 1.27 0.77 1.06 3.98%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 22/01/14 22/01/13 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 -
Price 0.975 0.755 0.52 0.65 0.81 0.39 0.74 -
P/RPS 0.88 0.55 0.57 0.83 0.68 0.29 0.35 16.59%
P/EPS 9.57 6.27 7.37 9.15 5.67 2.16 3.21 19.94%
EY 10.45 15.95 13.56 10.93 17.63 46.39 31.12 -16.61%
DY 4.65 6.00 5.64 4.31 4.94 6.84 3.60 4.35%
P/NAPS 1.32 1.02 0.70 1.16 1.31 0.75 0.79 8.92%

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