[PANTECH] YoY Annualized Quarter Result on 31-Aug-2011 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 7.95%
YoY- -24.2%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 544,096 632,178 618,690 391,854 374,890 486,586 477,980 2.18%
PBT 72,630 80,886 81,164 38,038 47,888 80,830 92,524 -3.95%
Tax -18,676 -22,752 -27,634 -11,078 -12,320 -24,204 -25,326 -4.94%
NP 53,954 58,134 53,530 26,960 35,568 56,626 67,198 -3.59%
-
NP to SH 53,954 58,136 53,538 26,970 35,580 56,626 67,198 -3.59%
-
Tax Rate 25.71% 28.13% 34.05% 29.12% 25.73% 29.94% 27.37% -
Total Cost 490,142 574,044 565,160 364,894 339,322 429,960 410,782 2.98%
-
Net Worth 441,963 384,413 328,902 324,722 0 224,409 179,994 16.14%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 22,959 25,276 20,099 9,020 11,215 11,220 8,999 16.88%
Div Payout % 42.55% 43.48% 37.54% 33.44% 31.52% 19.82% 13.39% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 441,963 384,413 328,902 324,722 0 224,409 179,994 16.14%
NOSH 573,978 526,594 456,808 451,003 373,860 374,015 374,988 7.34%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 9.92% 9.20% 8.65% 6.88% 9.49% 11.64% 14.06% -
ROE 12.21% 15.12% 16.28% 8.31% 0.00% 25.23% 37.33% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 94.79 120.05 135.44 86.88 100.28 130.10 127.47 -4.81%
EPS 9.40 11.04 11.72 5.98 7.92 15.14 17.92 -10.19%
DPS 4.00 4.80 4.40 2.00 3.00 3.00 2.40 8.88%
NAPS 0.77 0.73 0.72 0.72 0.00 0.60 0.48 8.19%
Adjusted Per Share Value based on latest NOSH - 452,249
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 63.65 73.95 72.37 45.84 43.85 56.92 55.91 2.18%
EPS 6.31 6.80 6.26 3.15 4.16 6.62 7.86 -3.59%
DPS 2.69 2.96 2.35 1.06 1.31 1.31 1.05 16.96%
NAPS 0.517 0.4497 0.3848 0.3799 0.00 0.2625 0.2106 16.13%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.01 0.945 0.68 0.51 0.73 0.76 0.62 -
P/RPS 1.07 0.79 0.50 0.59 0.73 0.58 0.49 13.89%
P/EPS 10.74 8.56 5.80 8.53 7.67 5.02 3.46 20.76%
EY 9.31 11.68 17.24 11.73 13.04 19.92 28.90 -17.19%
DY 3.96 5.08 6.47 3.92 4.11 3.95 3.87 0.38%
P/NAPS 1.31 1.29 0.94 0.71 0.00 1.27 1.29 0.25%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 23/10/08 -
Price 0.97 1.03 0.68 0.47 0.78 0.80 0.48 -
P/RPS 1.02 0.86 0.50 0.54 0.78 0.61 0.38 17.87%
P/EPS 10.32 9.33 5.80 7.86 8.20 5.28 2.68 25.18%
EY 9.69 10.72 17.24 12.72 12.20 18.93 37.33 -20.12%
DY 4.12 4.66 6.47 4.26 3.85 3.75 5.00 -3.17%
P/NAPS 1.26 1.41 0.94 0.65 0.00 1.33 1.00 3.92%

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