[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2012 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 58.33%
YoY- 77.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 404,054 396,097 447,178 480,865 308,580 262,872 335,512 3.14%
PBT 41,919 47,887 56,781 61,461 33,430 31,173 56,006 -4.71%
Tax -11,271 -11,829 -15,621 -19,082 -9,611 -7,266 -15,944 -5.61%
NP 30,648 36,058 41,160 42,379 23,819 23,907 40,062 -4.36%
-
NP to SH 30,648 36,058 41,161 42,383 23,826 23,914 40,062 -4.36%
-
Tax Rate 26.89% 24.70% 27.51% 31.05% 28.75% 23.31% 28.47% -
Total Cost 373,406 360,039 406,018 438,486 284,761 238,965 295,450 3.97%
-
Net Worth 498,638 447,817 398,679 347,324 333,293 251,254 231,918 13.60%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 9,729 15,121 18,317 15,958 9,908 9,422 11,221 -2.34%
Div Payout % 31.75% 41.94% 44.50% 37.65% 41.59% 39.40% 28.01% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 498,638 447,817 398,679 347,324 333,293 251,254 231,918 13.60%
NOSH 608,095 581,580 538,756 469,357 450,396 448,667 374,061 8.43%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 7.59% 9.10% 9.20% 8.81% 7.72% 9.09% 11.94% -
ROE 6.15% 8.05% 10.32% 12.20% 7.15% 9.52% 17.27% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 66.45 68.11 83.00 102.45 68.51 58.59 89.69 -4.87%
EPS 5.04 6.20 7.64 9.03 5.29 5.33 10.71 -11.80%
DPS 1.60 2.60 3.40 3.40 2.20 2.10 3.00 -9.94%
NAPS 0.82 0.77 0.74 0.74 0.74 0.56 0.62 4.76%
Adjusted Per Share Value based on latest NOSH - 468,858
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 47.27 46.34 52.31 56.25 36.10 30.75 39.25 3.14%
EPS 3.59 4.22 4.82 4.96 2.79 2.80 4.69 -4.35%
DPS 1.14 1.77 2.14 1.87 1.16 1.10 1.31 -2.28%
NAPS 0.5833 0.5239 0.4664 0.4063 0.3899 0.2939 0.2713 13.60%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.64 0.89 0.99 0.70 0.46 0.59 0.79 -
P/RPS 0.96 1.31 1.19 0.68 0.67 1.01 0.88 1.46%
P/EPS 12.70 14.35 12.96 7.75 8.70 11.07 7.38 9.46%
EY 7.88 6.97 7.72 12.90 11.50 9.03 13.56 -8.64%
DY 2.50 2.92 3.43 4.86 4.78 3.56 3.80 -6.73%
P/NAPS 0.78 1.16 1.34 0.95 0.62 1.05 1.27 -7.79%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 20/01/16 22/01/15 22/01/14 22/01/13 18/01/12 26/01/11 25/01/10 -
Price 0.55 0.77 0.975 0.755 0.52 0.65 0.81 -
P/RPS 0.83 1.13 1.17 0.74 0.76 1.11 0.90 -1.33%
P/EPS 10.91 12.42 12.76 8.36 9.83 12.20 7.56 6.30%
EY 9.16 8.05 7.84 11.96 10.17 8.20 13.22 -5.92%
DY 2.91 3.38 3.49 4.50 4.23 3.23 3.70 -3.92%
P/NAPS 0.67 1.00 1.32 1.02 0.70 1.16 1.31 -10.56%

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