[PANTECH] YoY Cumulative Quarter Result on 31-Aug-2011 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 115.9%
YoY- -24.2%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 272,048 316,089 309,345 195,927 187,445 243,293 238,990 2.18%
PBT 36,315 40,443 40,582 19,019 23,944 40,415 46,262 -3.95%
Tax -9,338 -11,376 -13,817 -5,539 -6,160 -12,102 -12,663 -4.94%
NP 26,977 29,067 26,765 13,480 17,784 28,313 33,599 -3.59%
-
NP to SH 26,977 29,068 26,769 13,485 17,790 28,313 33,599 -3.59%
-
Tax Rate 25.71% 28.13% 34.05% 29.12% 25.73% 29.94% 27.37% -
Total Cost 245,071 287,022 282,580 182,447 169,661 214,980 205,391 2.98%
-
Net Worth 441,963 384,413 328,902 324,722 0 224,409 179,994 16.14%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 11,479 12,638 10,049 4,510 5,607 5,610 4,499 16.88%
Div Payout % 42.55% 43.48% 37.54% 33.44% 31.52% 19.82% 13.39% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 441,963 384,413 328,902 324,722 0 224,409 179,994 16.14%
NOSH 573,978 526,594 456,808 451,003 373,860 374,015 374,988 7.34%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 9.92% 9.20% 8.65% 6.88% 9.49% 11.64% 14.06% -
ROE 6.10% 7.56% 8.14% 4.15% 0.00% 12.62% 18.67% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 47.40 60.03 67.72 43.44 50.14 65.05 63.73 -4.81%
EPS 4.70 5.52 5.86 2.99 3.96 7.57 8.96 -10.19%
DPS 2.00 2.40 2.20 1.00 1.50 1.50 1.20 8.88%
NAPS 0.77 0.73 0.72 0.72 0.00 0.60 0.48 8.19%
Adjusted Per Share Value based on latest NOSH - 452,249
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 31.83 36.98 36.19 22.92 21.93 28.46 27.96 2.18%
EPS 3.16 3.40 3.13 1.58 2.08 3.31 3.93 -3.56%
DPS 1.34 1.48 1.18 0.53 0.66 0.66 0.53 16.70%
NAPS 0.517 0.4497 0.3848 0.3799 0.00 0.2625 0.2106 16.13%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.01 0.945 0.68 0.51 0.73 0.76 0.62 -
P/RPS 2.13 1.57 1.00 1.17 1.46 1.17 0.97 14.00%
P/EPS 21.49 17.12 11.60 17.06 15.34 10.04 6.92 20.77%
EY 4.65 5.84 8.62 5.86 6.52 9.96 14.45 -17.21%
DY 1.98 2.54 3.24 1.96 2.05 1.97 1.94 0.34%
P/NAPS 1.31 1.29 0.94 0.71 0.00 1.27 1.29 0.25%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 23/10/08 -
Price 0.97 1.03 0.68 0.47 0.78 0.80 0.48 -
P/RPS 2.05 1.72 1.00 1.08 1.56 1.23 0.75 18.23%
P/EPS 20.64 18.66 11.60 15.72 16.39 10.57 5.36 25.18%
EY 4.85 5.36 8.62 6.36 6.10 9.46 18.67 -20.11%
DY 2.06 2.33 3.24 2.13 1.92 1.87 2.50 -3.17%
P/NAPS 1.26 1.41 0.94 0.65 0.00 1.33 1.00 3.92%

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