[PANTECH] YoY Cumulative Quarter Result on 31-Aug-2012 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 114.82%
YoY- 98.51%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 260,044 272,048 316,089 309,345 195,927 187,445 243,293 1.11%
PBT 27,303 36,315 40,443 40,582 19,019 23,944 40,415 -6.32%
Tax -7,751 -9,338 -11,376 -13,817 -5,539 -6,160 -12,102 -7.15%
NP 19,552 26,977 29,067 26,765 13,480 17,784 28,313 -5.98%
-
NP to SH 19,552 26,977 29,068 26,769 13,485 17,790 28,313 -5.98%
-
Tax Rate 28.39% 25.71% 28.13% 34.05% 29.12% 25.73% 29.94% -
Total Cost 240,492 245,071 287,022 282,580 182,447 169,661 214,980 1.88%
-
Net Worth 478,206 441,963 384,413 328,902 324,722 0 224,409 13.43%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 6,658 11,479 12,638 10,049 4,510 5,607 5,610 2.89%
Div Payout % 34.06% 42.55% 43.48% 37.54% 33.44% 31.52% 19.82% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 478,206 441,963 384,413 328,902 324,722 0 224,409 13.43%
NOSH 605,325 573,978 526,594 456,808 451,003 373,860 374,015 8.35%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 7.52% 9.92% 9.20% 8.65% 6.88% 9.49% 11.64% -
ROE 4.09% 6.10% 7.56% 8.14% 4.15% 0.00% 12.62% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 42.96 47.40 60.03 67.72 43.44 50.14 65.05 -6.67%
EPS 3.23 4.70 5.52 5.86 2.99 3.96 7.57 -13.22%
DPS 1.10 2.00 2.40 2.20 1.00 1.50 1.50 -5.03%
NAPS 0.79 0.77 0.73 0.72 0.72 0.00 0.60 4.68%
Adjusted Per Share Value based on latest NOSH - 457,092
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 30.42 31.82 36.98 36.19 22.92 21.93 28.46 1.11%
EPS 2.29 3.16 3.40 3.13 1.58 2.08 3.31 -5.95%
DPS 0.78 1.34 1.48 1.18 0.53 0.66 0.66 2.82%
NAPS 0.5594 0.517 0.4497 0.3848 0.3799 0.00 0.2625 13.43%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.515 1.01 0.945 0.68 0.51 0.73 0.76 -
P/RPS 1.20 2.13 1.57 1.00 1.17 1.46 1.17 0.42%
P/EPS 15.94 21.49 17.12 11.60 17.06 15.34 10.04 8.00%
EY 6.27 4.65 5.84 8.62 5.86 6.52 9.96 -7.42%
DY 2.14 1.98 2.54 3.24 1.96 2.05 1.97 1.38%
P/NAPS 0.65 1.31 1.29 0.94 0.71 0.00 1.27 -10.55%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 -
Price 0.625 0.97 1.03 0.68 0.47 0.78 0.80 -
P/RPS 1.45 2.05 1.72 1.00 1.08 1.56 1.23 2.77%
P/EPS 19.35 20.64 18.66 11.60 15.72 16.39 10.57 10.59%
EY 5.17 4.85 5.36 8.62 6.36 6.10 9.46 -9.57%
DY 1.76 2.06 2.33 3.24 2.13 1.92 1.87 -1.00%
P/NAPS 0.79 1.26 1.41 0.94 0.65 0.00 1.33 -8.31%

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