[PANTECH] YoY Annualized Quarter Result on 31-May-2010 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -33.91%
YoY- -38.12%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 649,052 580,920 381,380 361,224 495,692 453,440 319,012 12.55%
PBT 74,088 71,644 36,864 44,768 73,068 88,724 42,356 9.75%
Tax -19,040 -21,808 -11,888 -11,160 -18,736 -25,876 -10,648 10.16%
NP 55,048 49,836 24,976 33,608 54,332 62,848 31,708 9.62%
-
NP to SH 55,052 49,844 24,984 33,620 54,332 62,848 31,708 9.62%
-
Tax Rate 25.70% 30.44% 32.25% 24.93% 25.64% 29.16% 25.14% -
Total Cost 594,004 531,084 356,404 327,616 441,360 390,592 287,304 12.85%
-
Net Worth 392,500 350,887 325,878 0 209,544 161,244 126,111 20.81%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 24,467 17,994 - - - - - -
Div Payout % 44.44% 36.10% - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 392,500 350,887 325,878 0 209,544 161,244 126,111 20.81%
NOSH 509,740 449,855 452,608 374,374 374,187 374,988 150,132 22.57%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 8.48% 8.58% 6.55% 9.30% 10.96% 13.86% 9.94% -
ROE 14.03% 14.21% 7.67% 0.00% 25.93% 38.98% 25.14% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 127.33 129.13 84.26 96.49 132.47 120.92 212.49 -8.17%
EPS 10.80 11.08 5.52 7.48 14.52 16.76 21.12 -10.56%
DPS 4.80 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.72 0.00 0.56 0.43 0.84 -1.43%
Adjusted Per Share Value based on latest NOSH - 374,374
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 75.93 67.96 44.61 42.26 57.99 53.04 37.32 12.55%
EPS 6.44 5.83 2.92 3.93 6.36 7.35 3.71 9.61%
DPS 2.86 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4592 0.4105 0.3812 0.00 0.2451 0.1886 0.1475 20.81%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.92 0.53 0.62 0.69 0.64 0.75 1.02 -
P/RPS 0.72 0.41 0.74 0.72 0.48 0.62 0.48 6.98%
P/EPS 8.52 4.78 11.23 7.68 4.41 4.47 4.83 9.91%
EY 11.74 20.91 8.90 13.01 22.69 22.35 20.71 -9.01%
DY 5.22 7.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.68 0.86 0.00 1.14 1.74 1.21 -0.27%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 24/07/13 26/07/12 28/07/11 29/07/10 16/07/09 11/07/08 23/07/07 -
Price 1.11 0.57 0.60 0.74 0.65 0.68 1.30 -
P/RPS 0.87 0.44 0.71 0.77 0.49 0.56 0.61 6.09%
P/EPS 10.28 5.14 10.87 8.24 4.48 4.06 6.16 8.90%
EY 9.73 19.44 9.20 12.14 22.34 24.65 16.25 -8.18%
DY 4.32 7.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.73 0.83 0.00 1.16 1.58 1.55 -1.21%

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