[PANTECH] YoY Cumulative 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- 34.42%
YoY- -40.31%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 447,178 480,865 308,580 262,872 335,512 371,830 237,627 11.10%
PBT 56,781 61,461 33,430 31,173 56,006 69,068 33,851 8.99%
Tax -15,621 -19,082 -9,611 -7,266 -15,944 -18,217 -7,946 11.91%
NP 41,160 42,379 23,819 23,907 40,062 50,851 25,905 8.01%
-
NP to SH 41,161 42,383 23,826 23,914 40,062 50,851 25,905 8.01%
-
Tax Rate 27.51% 31.05% 28.75% 23.31% 28.47% 26.38% 23.47% -
Total Cost 406,018 438,486 284,761 238,965 295,450 320,979 211,722 11.45%
-
Net Worth 398,679 347,324 333,293 251,254 231,918 194,860 140,999 18.89%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 18,317 15,958 9,908 9,422 11,221 7,494 2,999 35.16%
Div Payout % 44.50% 37.65% 41.59% 39.40% 28.01% 14.74% 11.58% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 398,679 347,324 333,293 251,254 231,918 194,860 140,999 18.89%
NOSH 538,756 469,357 450,396 448,667 374,061 374,731 149,999 23.72%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 9.20% 8.81% 7.72% 9.09% 11.94% 13.68% 10.90% -
ROE 10.32% 12.20% 7.15% 9.52% 17.27% 26.10% 18.37% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 83.00 102.45 68.51 58.59 89.69 99.23 158.42 -10.20%
EPS 7.64 9.03 5.29 5.33 10.71 13.57 17.27 -12.69%
DPS 3.40 3.40 2.20 2.10 3.00 2.00 2.00 9.23%
NAPS 0.74 0.74 0.74 0.56 0.62 0.52 0.94 -3.90%
Adjusted Per Share Value based on latest NOSH - 448,768
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 52.31 56.25 36.10 30.75 39.25 43.50 27.80 11.10%
EPS 4.82 4.96 2.79 2.80 4.69 5.95 3.03 8.03%
DPS 2.14 1.87 1.16 1.10 1.31 0.88 0.35 35.18%
NAPS 0.4664 0.4063 0.3899 0.2939 0.2713 0.228 0.1649 18.90%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
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 1.19 0.68 0.67 1.01 0.88 0.40 0.63 11.17%
P/EPS 12.96 7.75 8.70 11.07 7.38 2.95 5.79 14.35%
EY 7.72 12.90 11.50 9.03 13.56 33.93 17.27 -12.54%
DY 3.43 4.86 4.78 3.56 3.80 5.00 2.00 9.39%
P/NAPS 1.34 0.95 0.62 1.05 1.27 0.77 1.06 3.98%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
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 1.17 0.74 0.76 1.11 0.90 0.39 0.47 16.40%
P/EPS 12.76 8.36 9.83 12.20 7.56 2.87 4.28 19.94%
EY 7.84 11.96 10.17 8.20 13.22 34.79 23.34 -16.61%
DY 3.49 4.50 4.23 3.23 3.70 5.13 2.70 4.36%
P/NAPS 1.32 1.02 0.70 1.16 1.31 0.75 0.79 8.92%

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