[PANTECH] YoY Cumulative Quarter Result on 31-May-2010 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -83.48%
YoY- -38.12%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 162,263 145,230 95,345 90,306 123,923 113,360 79,753 12.55%
PBT 18,522 17,911 9,216 11,192 18,267 22,181 10,589 9.75%
Tax -4,760 -5,452 -2,972 -2,790 -4,684 -6,469 -2,662 10.16%
NP 13,762 12,459 6,244 8,402 13,583 15,712 7,927 9.62%
-
NP to SH 13,763 12,461 6,246 8,405 13,583 15,712 7,927 9.62%
-
Tax Rate 25.70% 30.44% 32.25% 24.93% 25.64% 29.16% 25.14% -
Total Cost 148,501 132,771 89,101 81,904 110,340 97,648 71,826 12.85%
-
Net Worth 392,500 350,887 325,878 0 209,544 161,244 126,111 20.81%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 6,116 4,498 - - - - - -
Div Payout % 44.44% 36.10% - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 392,500 350,887 325,878 0 209,544 161,244 126,111 20.81%
NOSH 509,740 449,855 452,608 374,374 374,187 374,988 150,132 22.57%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 8.48% 8.58% 6.55% 9.30% 10.96% 13.86% 9.94% -
ROE 3.51% 3.55% 1.92% 0.00% 6.48% 9.74% 6.29% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 31.83 32.28 21.07 24.12 33.12 30.23 53.12 -8.17%
EPS 2.70 2.77 1.38 1.87 3.63 4.19 5.28 -10.56%
DPS 1.20 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.78 0.72 0.00 0.56 0.43 0.84 -1.43%
Adjusted Per Share Value based on latest NOSH - 374,374
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 18.98 16.99 11.15 10.56 14.50 13.26 9.33 12.55%
EPS 1.61 1.46 0.73 0.98 1.59 1.84 0.93 9.56%
DPS 0.72 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4592 0.4105 0.3812 0.00 0.2451 0.1886 0.1475 20.81%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.92 0.53 0.62 0.69 0.64 0.75 1.02 -
P/RPS 2.89 1.64 2.94 2.86 1.93 2.48 1.92 7.04%
P/EPS 34.07 19.13 44.93 30.73 17.63 17.90 19.32 9.90%
EY 2.93 5.23 2.23 3.25 5.67 5.59 5.18 -9.05%
DY 1.30 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.68 0.86 0.00 1.14 1.74 1.21 -0.27%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 24/07/13 26/07/12 28/07/11 29/07/10 16/07/09 11/07/08 23/07/07 -
Price 1.11 0.57 0.60 0.74 0.65 0.68 1.30 -
P/RPS 3.49 1.77 2.85 3.07 1.96 2.25 2.45 6.06%
P/EPS 41.11 20.58 43.48 32.96 17.91 16.23 24.62 8.91%
EY 2.43 4.86 2.30 3.03 5.58 6.16 4.06 -8.19%
DY 1.08 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.73 0.83 0.00 1.16 1.58 1.55 -1.21%

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