[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 41.5%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 480,865 308,580 262,872 335,512 371,830 237,627 26,447 62.08%
PBT 61,461 33,430 31,173 56,006 69,068 33,851 21,931 18.71%
Tax -19,082 -9,611 -7,266 -15,944 -18,217 -7,946 -1,243 57.58%
NP 42,379 23,819 23,907 40,062 50,851 25,905 20,688 12.68%
-
NP to SH 42,383 23,826 23,914 40,062 50,851 25,905 20,688 12.68%
-
Tax Rate 31.05% 28.75% 23.31% 28.47% 26.38% 23.47% 5.67% -
Total Cost 438,486 284,761 238,965 295,450 320,979 211,722 5,759 105.73%
-
Net Worth 347,324 333,293 251,254 231,918 194,860 140,999 5,741 98.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 15,958 9,908 9,422 11,221 7,494 2,999 - -
Div Payout % 37.65% 41.59% 39.40% 28.01% 14.74% 11.58% - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 347,324 333,293 251,254 231,918 194,860 140,999 5,741 98.00%
NOSH 469,357 450,396 448,667 374,061 374,731 149,999 8,202 96.18%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 8.81% 7.72% 9.09% 11.94% 13.68% 10.90% 78.22% -
ROE 12.20% 7.15% 9.52% 17.27% 26.10% 18.37% 360.33% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 102.45 68.51 58.59 89.69 99.23 158.42 322.44 -17.37%
EPS 9.03 5.29 5.33 10.71 13.57 17.27 252.23 -42.56%
DPS 3.40 2.20 2.10 3.00 2.00 2.00 0.00 -
NAPS 0.74 0.74 0.56 0.62 0.52 0.94 0.70 0.92%
Adjusted Per Share Value based on latest NOSH - 374,171
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 56.25 36.10 30.75 39.25 43.50 27.80 3.09 62.11%
EPS 4.96 2.79 2.80 4.69 5.95 3.03 2.42 12.69%
DPS 1.87 1.16 1.10 1.31 0.88 0.35 0.00 -
NAPS 0.4063 0.3899 0.2939 0.2713 0.228 0.1649 0.0067 98.08%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.70 0.46 0.59 0.79 0.40 1.00 0.00 -
P/RPS 0.68 0.67 1.01 0.88 0.40 0.63 0.00 -
P/EPS 7.75 8.70 11.07 7.38 2.95 5.79 0.00 -
EY 12.90 11.50 9.03 13.56 33.93 17.27 0.00 -
DY 4.86 4.78 3.56 3.80 5.00 2.00 0.00 -
P/NAPS 0.95 0.62 1.05 1.27 0.77 1.06 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 22/01/13 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 12/02/07 -
Price 0.755 0.52 0.65 0.81 0.39 0.74 0.00 -
P/RPS 0.74 0.76 1.11 0.90 0.39 0.47 0.00 -
P/EPS 8.36 9.83 12.20 7.56 2.87 4.28 0.00 -
EY 11.96 10.17 8.20 13.22 34.79 23.34 0.00 -
DY 4.50 4.23 3.23 3.70 5.13 2.70 0.00 -
P/NAPS 1.02 0.70 1.16 1.31 0.75 0.79 0.00 -

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
Post a Comment