[PANTECH] YoY Cumulative Quarter Result on 29-Feb-2012 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 44.82%
YoY- 19.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 525,772 575,610 635,663 437,031 335,779 401,578 511,595 0.45%
PBT 58,702 75,227 80,254 47,159 37,369 66,758 82,001 -5.41%
Tax -15,550 -20,590 -24,192 -12,661 -8,389 -15,887 -20,542 -4.53%
NP 43,152 54,637 56,062 34,498 28,980 50,871 61,459 -5.72%
-
NP to SH 43,152 54,638 56,066 34,506 28,994 50,871 61,459 -5.72%
-
Tax Rate 26.49% 27.37% 30.14% 26.85% 22.45% 23.80% 25.05% -
Total Cost 482,620 520,973 579,601 402,533 306,799 350,707 450,136 1.16%
-
Net Worth 456,133 408,936 353,644 337,852 314,603 231,938 198,277 14.88%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 21,987 23,990 21,983 15,766 14,831 15,711 11,223 11.85%
Div Payout % 50.95% 43.91% 39.21% 45.69% 51.15% 30.89% 18.26% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 456,133 408,936 353,644 337,852 314,603 231,938 198,277 14.88%
NOSH 584,786 545,249 477,897 450,469 449,434 374,093 374,109 7.72%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.21% 9.49% 8.82% 7.89% 8.63% 12.67% 12.01% -
ROE 9.46% 13.36% 15.85% 10.21% 9.22% 21.93% 31.00% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 89.91 105.57 133.01 97.02 74.71 107.35 136.75 -6.74%
EPS 7.38 10.02 11.73 7.66 6.45 11.33 16.43 -12.48%
DPS 3.76 4.40 4.60 3.50 3.30 4.20 3.00 3.83%
NAPS 0.78 0.75 0.74 0.75 0.70 0.62 0.53 6.64%
Adjusted Per Share Value based on latest NOSH - 450,632
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 61.51 67.34 74.36 51.13 39.28 46.98 59.85 0.45%
EPS 5.05 6.39 6.56 4.04 3.39 5.95 7.19 -5.71%
DPS 2.57 2.81 2.57 1.84 1.74 1.84 1.31 11.88%
NAPS 0.5336 0.4784 0.4137 0.3952 0.368 0.2713 0.232 14.88%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.77 0.905 0.72 0.51 0.62 0.78 0.36 -
P/RPS 0.86 0.86 0.54 0.53 0.83 0.73 0.26 22.05%
P/EPS 10.43 9.03 6.14 6.66 9.61 5.74 2.19 29.69%
EY 9.58 11.07 16.29 15.02 10.41 17.43 45.63 -22.89%
DY 4.88 4.86 6.39 6.86 5.32 5.38 8.33 -8.52%
P/NAPS 0.99 1.21 0.97 0.68 0.89 1.26 0.68 6.45%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 26/04/10 27/04/09 -
Price 0.755 1.00 0.745 0.52 0.63 0.77 0.47 -
P/RPS 0.84 0.95 0.56 0.54 0.84 0.72 0.34 16.26%
P/EPS 10.23 9.98 6.35 6.79 9.77 5.66 2.86 23.65%
EY 9.77 10.02 15.75 14.73 10.24 17.66 34.95 -19.13%
DY 4.98 4.40 6.17 6.73 5.24 5.45 6.38 -4.04%
P/NAPS 0.97 1.33 1.01 0.69 0.90 1.24 0.89 1.44%

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