[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

Pantech3Q_28Feb11.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Annualized Quarter Result
Revenue	596,237	641,153	411,440	350,496	447,349	495,773	316,836	11.10%
YoY %	-7.01%	55.83%	17.39%	-21.65%	-9.77%	56.48%	-	-
Horiz. %	188.18%	202.36%	129.86%	110.62%	141.19%	156.48%	100.00%	-
PBT	75,708	81,948	44,573	41,564	74,674	92,090	45,134	8.99%
YoY %	-7.61%	83.85%	7.24%	-44.34%	-18.91%	104.04%	-	-
Horiz. %	167.74%	181.57%	98.76%	92.09%	165.45%	204.04%	100.00%	-
Tax	-20,828	-25,442	-12,814	-9,688	-21,258	-24,289	-10,594	11.91%
YoY %	18.14%	-98.55%	-32.27%	54.43%	12.48%	-129.27%	-	-
Horiz. %	196.60%	240.15%	120.96%	91.45%	200.66%	229.27%	100.00%	-
NP	54,880	56,505	31,758	31,876	53,416	67,801	34,540	8.01%
YoY %	-2.88%	77.92%	-0.37%	-40.32%	-21.22%	96.30%	-	-
Horiz. %	158.89%	163.59%	91.95%	92.29%	154.65%	196.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,881	56,510	31,768	31,885	53,416	67,801	34,540	8.01%
YoY %	-2.88%	77.88%	-0.37%	-40.31%	-21.22%	96.30%	-	-
Horiz. %	158.89%	163.61%	91.97%	92.31%	154.65%	196.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.51%	31.05%	28.75%	23.31%	28.47%	26.38%	23.47%	-
YoY %	-11.40%	8.00%	23.34%	-18.12%	7.92%	12.40%	-	-
Horiz. %	117.21%	132.30%	122.50%	99.32%	121.30%	112.40%	100.00%	-
Total Cost	541,357	584,648	379,681	318,620	393,933	427,972	282,296	11.45%
YoY %	-7.40%	53.98%	19.16%	-19.12%	-7.95%	51.60%	-	-
Horiz. %	191.77%	207.10%	134.50%	112.87%	139.55%	151.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	398,679	347,324	333,293	251,254	231,918	194,860	140,999	18.89%
YoY %	14.79%	4.21%	32.65%	8.34%	19.02%	38.20%	-	-
Horiz. %	282.75%	246.33%	236.38%	178.20%	164.48%	138.20%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	24,423	21,277	13,211	12,562	14,962	9,992	4,000	35.15%
YoY %	14.79%	61.06%	5.17%	-16.04%	49.74%	149.80%	-	-
Horiz. %	610.57%	531.93%	330.28%	314.05%	374.05%	249.80%	100.00%	-
Div Payout %	44.50%	37.65%	41.59%	39.40%	28.01%	14.74%	11.58%	-
YoY %	18.19%	-9.47%	5.56%	40.66%	90.03%	27.29%	-	-
Horiz. %	384.28%	325.13%	359.15%	340.24%	241.88%	127.29%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	398,679	347,324	333,293	251,254	231,918	194,860	140,999	18.89%
YoY %	14.79%	4.21%	32.65%	8.34%	19.02%	38.20%	-	-
Horiz. %	282.75%	246.33%	236.38%	178.20%	164.48%	138.20%	100.00%	-
NOSH	538,756	469,357	450,396	448,667	374,061	374,731	150,000	23.72%
YoY %	14.79%	4.21%	0.39%	19.94%	-0.18%	149.82%	-	-
Horiz. %	359.17%	312.90%	300.26%	299.11%	249.37%	249.82%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	9.20%	8.81%	7.72%	9.09%	11.94%	13.68%	10.90%	-
YoY %	4.43%	14.12%	-15.07%	-23.87%	-12.72%	25.50%	-	-
Horiz. %	84.40%	80.83%	70.83%	83.39%	109.54%	125.50%	100.00%	-
ROE	13.77%	16.27%	9.53%	12.69%	23.03%	34.79%	24.50%	-
YoY %	-15.37%	70.72%	-24.90%	-44.90%	-33.80%	42.00%	-	-
Horiz. %	56.20%	66.41%	38.90%	51.80%	94.00%	142.00%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	110.67	136.60	91.35	78.12	119.59	132.30	211.22	-10.20%
YoY %	-18.98%	49.53%	16.94%	-34.68%	-9.61%	-37.36%	-	-
Horiz. %	52.40%	64.67%	43.25%	36.99%	56.62%	62.64%	100.00%	-
EPS	10.19	12.04	7.05	7.11	14.28	18.09	23.03	-12.69%
YoY %	-15.37%	70.78%	-0.84%	-50.21%	-21.06%	-21.45%	-	-
Horiz. %	44.25%	52.28%	30.61%	30.87%	62.01%	78.55%	100.00%	-
DPS	4.53	4.53	2.93	2.80	4.00	2.67	2.67	9.20%
YoY %	0.00%	54.61%	4.64%	-30.00%	49.81%	0.00%	-	-
Horiz. %	169.66%	169.66%	109.74%	104.87%	149.81%	100.00%	100.00%	-
NAPS	0.74	0.74	0.74	0.56	0.62	0.52	0.94	-3.90%
YoY %	0.00%	0.00%	32.14%	-9.68%	19.23%	-44.68%	-	-
Horiz. %	78.72%	78.72%	78.72%	59.57%	65.96%	55.32%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 448,768
RPS	69.75	75.00	48.13	41.00	52.33	58.00	37.06	11.10%
YoY %	-7.00%	55.83%	17.39%	-21.65%	-9.78%	56.50%	-	-
Horiz. %	188.21%	202.37%	129.87%	110.63%	141.20%	156.50%	100.00%	-
EPS	6.42	6.61	3.72	3.73	6.25	7.93	4.04	8.01%
YoY %	-2.87%	77.69%	-0.27%	-40.32%	-21.19%	96.29%	-	-
Horiz. %	158.91%	163.61%	92.08%	92.33%	154.70%	196.29%	100.00%	-
DPS	2.86	2.49	1.55	1.47	1.75	1.17	0.47	35.08%
YoY %	14.86%	60.65%	5.44%	-16.00%	49.57%	148.94%	-	-
Horiz. %	608.51%	529.79%	329.79%	312.77%	372.34%	248.94%	100.00%	-
NAPS	0.4664	0.4063	0.3899	0.2939	0.2713	0.228	0.1649	18.90%
YoY %	14.79%	4.21%	32.66%	8.33%	18.99%	38.27%	-	-
Horiz. %	282.84%	246.39%	236.45%	178.23%	164.52%	138.27%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	74.51%	2.00%	-34.21%	15.15%	120.00%	-36.17%	-	-
Horiz. %	189.36%	108.51%	106.38%	161.70%	140.43%	63.83%	100.00%	-
P/EPS	9.72	5.81	6.52	8.30	5.53	2.21	4.34	14.36%
YoY %	67.30%	-10.89%	-21.45%	50.09%	150.23%	-49.08%	-	-
Horiz. %	223.96%	133.87%	150.23%	191.24%	127.42%	50.92%	100.00%	-
EY	10.29	17.20	15.33	12.05	18.08	45.23	23.03	-12.55%
YoY %	-40.17%	12.20%	27.22%	-33.35%	-60.03%	96.40%	-	-
Horiz. %	44.68%	74.69%	66.57%	52.32%	78.51%	196.40%	100.00%	-
DY	4.58	6.48	6.38	4.75	5.06	6.67	2.67	9.40%
YoY %	-29.32%	1.57%	34.32%	-6.13%	-24.14%	149.81%	-	-
Horiz. %	171.54%	242.70%	238.95%	177.90%	189.51%	249.81%	100.00%	-
P/NAPS	1.34	0.95	0.62	1.05	1.27	0.77	1.06	3.98%
YoY %	41.05%	53.23%	-40.95%	-17.32%	64.94%	-27.36%	-	-
Horiz. %	126.42%	89.62%	58.49%	99.06%	119.81%	72.64%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	60.00%	-3.51%	-31.33%	22.06%	134.48%	-17.14%	-	-
Horiz. %	251.43%	157.14%	162.86%	237.14%	194.29%	82.86%	100.00%	-
P/EPS	9.57	6.27	7.37	9.15	5.67	2.16	3.21	19.94%
YoY %	52.63%	-14.93%	-19.45%	61.38%	162.50%	-32.71%	-	-
Horiz. %	298.13%	195.33%	229.60%	285.05%	176.64%	67.29%	100.00%	-
EY	10.45	15.95	13.56	10.93	17.63	46.39	31.12	-16.61%
YoY %	-34.48%	17.63%	24.06%	-38.00%	-62.00%	49.07%	-	-
Horiz. %	33.58%	51.25%	43.57%	35.12%	56.65%	149.07%	100.00%	-
DY	4.65	6.00	5.64	4.31	4.94	6.84	3.60	4.35%
YoY %	-22.50%	6.38%	30.86%	-12.75%	-27.78%	90.00%	-	-
Horiz. %	129.17%	166.67%	156.67%	119.72%	137.22%	190.00%	100.00%	-
P/NAPS	1.32	1.02	0.70	1.16	1.31	0.75	0.79	8.92%
YoY %	29.41%	45.71%	-39.66%	-11.45%	74.67%	-5.06%	-	-
Horiz. %	167.09%	129.11%	88.61%	146.84%	165.82%	94.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos