[PANTECH] YoY Cumulative Quarter Result on 31-May-2011 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- -78.46%
YoY- -25.69%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 130,678 162,263 145,230 95,345 90,306 123,923 113,360 2.39%
PBT 18,097 18,522 17,911 9,216 11,192 18,267 22,181 -3.33%
Tax -4,514 -4,760 -5,452 -2,972 -2,790 -4,684 -6,469 -5.81%
NP 13,583 13,762 12,459 6,244 8,402 13,583 15,712 -2.39%
-
NP to SH 13,584 13,763 12,461 6,246 8,405 13,583 15,712 -2.39%
-
Tax Rate 24.94% 25.70% 30.44% 32.25% 24.93% 25.64% 29.16% -
Total Cost 117,095 148,501 132,771 89,101 81,904 110,340 97,648 3.07%
-
Net Worth 443,327 392,500 350,887 325,878 0 209,544 161,244 18.35%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 5,683 6,116 4,498 - - - - -
Div Payout % 41.84% 44.44% 36.10% - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 443,327 392,500 350,887 325,878 0 209,544 161,244 18.35%
NOSH 568,368 509,740 449,855 452,608 374,374 374,187 374,988 7.17%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 10.39% 8.48% 8.58% 6.55% 9.30% 10.96% 13.86% -
ROE 3.06% 3.51% 3.55% 1.92% 0.00% 6.48% 9.74% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 22.99 31.83 32.28 21.07 24.12 33.12 30.23 -4.45%
EPS 2.39 2.70 2.77 1.38 1.87 3.63 4.19 -8.92%
DPS 1.00 1.20 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.78 0.72 0.00 0.56 0.43 10.42%
Adjusted Per Share Value based on latest NOSH - 452,608
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 15.29 18.98 16.99 11.15 10.56 14.50 13.26 2.40%
EPS 1.59 1.61 1.46 0.73 0.98 1.59 1.84 -2.40%
DPS 0.66 0.72 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.5186 0.4592 0.4105 0.3812 0.00 0.2451 0.1886 18.35%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.01 0.92 0.53 0.62 0.69 0.64 0.75 -
P/RPS 4.39 2.89 1.64 2.94 2.86 1.93 2.48 9.98%
P/EPS 42.26 34.07 19.13 44.93 30.73 17.63 17.90 15.38%
EY 2.37 2.93 5.23 2.23 3.25 5.67 5.59 -13.32%
DY 0.99 1.30 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.19 0.68 0.86 0.00 1.14 1.74 -4.86%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 23/07/14 24/07/13 26/07/12 28/07/11 29/07/10 16/07/09 11/07/08 -
Price 1.12 1.11 0.57 0.60 0.74 0.65 0.68 -
P/RPS 4.87 3.49 1.77 2.85 3.07 1.96 2.25 13.72%
P/EPS 46.86 41.11 20.58 43.48 32.96 17.91 16.23 19.31%
EY 2.13 2.43 4.86 2.30 3.03 5.58 6.16 -16.21%
DY 0.89 1.08 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.44 0.73 0.83 0.00 1.16 1.58 -1.53%

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