[PANTECH] YoY 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- 9.13%

YoY- 50.97%

Quarter Report

Pantech3Q_28Feb13.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Quarter Result
Revenue	144,010	124,049	131,089	171,520	112,652	75,428	92,219	7.70%
YoY %	16.09%	-5.37%	-23.57%	52.26%	49.35%	-18.21%	-	-
Horiz. %	156.16%	134.52%	142.15%	185.99%	122.16%	81.79%	100.00%	-
PBT	14,616	11,572	16,339	20,878	14,412	7,299	15,591	-1.07%
YoY %	26.30%	-29.18%	-21.74%	44.87%	97.45%	-53.18%	-	-
Horiz. %	93.75%	74.22%	104.80%	133.91%	92.44%	46.82%	100.00%	-
Tax	-3,520	-2,491	-4,246	-5,265	-4,072	-1,107	-3,842	-1.44%
YoY %	-41.31%	41.33%	19.35%	-29.30%	-267.84%	71.19%	-	-
Horiz. %	91.62%	64.84%	110.52%	137.04%	105.99%	28.81%	100.00%	-
NP	11,096	9,081	12,093	15,613	10,340	6,192	11,749	-0.94%
YoY %	22.19%	-24.91%	-22.55%	51.00%	66.99%	-47.30%	-	-
Horiz. %	94.44%	77.29%	102.93%	132.89%	88.01%	52.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,096	9,081	12,093	15,613	10,342	6,193	11,749	-0.94%
YoY %	22.19%	-24.91%	-22.55%	50.97%	66.99%	-47.29%	-	-
Horiz. %	94.44%	77.29%	102.93%	132.89%	88.02%	52.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	21.53%	25.99%	25.22%	28.25%	15.17%	24.64%	-
YoY %	11.84%	-17.16%	3.05%	-10.73%	86.22%	-38.43%	-	-
Horiz. %	97.73%	87.38%	105.48%	102.35%	114.65%	61.57%	100.00%	-
Total Cost	132,914	114,968	118,996	155,907	102,312	69,236	80,470	8.71%
YoY %	15.61%	-3.38%	-23.68%	52.38%	47.77%	-13.96%	-	-
Horiz. %	165.17%	142.87%	147.88%	193.75%	127.14%	86.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	499,929	448,228	399,500	346,955	334,195	251,310	231,986	13.64%
YoY %	11.53%	12.20%	15.14%	3.82%	32.98%	8.33%	-	-
Horiz. %	215.50%	193.21%	172.21%	149.56%	144.06%	108.33%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	3,048	3,492	5,398	5,626	5,419	2,692	5,612	-9.66%
YoY %	-12.71%	-35.31%	-4.05%	3.82%	101.30%	-52.03%	-	-
Horiz. %	54.31%	62.22%	96.19%	100.25%	96.56%	47.97%	100.00%	-
Div Payout %	27.47%	38.46%	44.64%	36.04%	52.40%	43.48%	47.77%	-
YoY %	-28.58%	-13.84%	23.86%	-31.22%	20.52%	-8.98%	-	-
Horiz. %	57.50%	80.51%	93.45%	75.44%	109.69%	91.02%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	499,929	448,228	399,500	346,955	334,195	251,310	231,986	13.64%
YoY %	11.53%	12.20%	15.14%	3.82%	32.98%	8.33%	-	-
Horiz. %	215.50%	193.21%	172.21%	149.56%	144.06%	108.33%	100.00%	-
NOSH	609,670	582,115	539,866	468,858	451,615	448,768	374,171	8.47%
YoY %	4.73%	7.83%	15.14%	3.82%	0.63%	19.94%	-	-
Horiz. %	162.94%	155.57%	144.28%	125.31%	120.70%	119.94%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	7.71%	7.32%	9.23%	9.10%	9.18%	8.21%	12.74%	-
YoY %	5.33%	-20.69%	1.43%	-0.87%	11.81%	-35.56%	-	-
Horiz. %	60.52%	57.46%	72.45%	71.43%	72.06%	64.44%	100.00%	-
ROE	2.22%	2.03%	3.03%	4.50%	3.09%	2.46%	5.06%	-
YoY %	9.36%	-33.00%	-32.67%	45.63%	25.61%	-51.38%	-	-
Horiz. %	43.87%	40.12%	59.88%	88.93%	61.07%	48.62%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	23.62	21.31	24.28	36.58	24.94	16.81	24.65	-0.70%
YoY %	10.84%	-12.23%	-33.62%	46.67%	48.36%	-31.81%	-	-
Horiz. %	95.82%	86.45%	98.50%	148.40%	101.18%	68.19%	100.00%	-
EPS	1.82	1.56	2.24	3.33	2.29	1.38	3.14	-8.68%
YoY %	16.67%	-30.36%	-32.73%	45.41%	65.94%	-56.05%	-	-
Horiz. %	57.96%	49.68%	71.34%	106.05%	72.93%	43.95%	100.00%	-
DPS	0.50	0.60	1.00	1.20	1.20	0.60	1.50	-16.72%
YoY %	-16.67%	-40.00%	-16.67%	0.00%	100.00%	-60.00%	-	-
Horiz. %	33.33%	40.00%	66.67%	80.00%	80.00%	40.00%	100.00%	-
NAPS	0.82	0.77	0.74	0.74	0.74	0.56	0.62	4.76%
YoY %	6.49%	4.05%	0.00%	0.00%	32.14%	-9.68%	-	-
Horiz. %	132.26%	124.19%	119.35%	119.35%	119.35%	90.32%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 468,858
RPS	16.85	14.51	15.34	20.07	13.18	8.82	10.79	7.70%
YoY %	16.13%	-5.41%	-23.57%	52.28%	49.43%	-18.26%	-	-
Horiz. %	156.16%	134.48%	142.17%	186.01%	122.15%	81.74%	100.00%	-
EPS	1.30	1.06	1.41	1.83	1.21	0.72	1.37	-0.86%
YoY %	22.64%	-24.82%	-22.95%	51.24%	68.06%	-47.45%	-	-
Horiz. %	94.89%	77.37%	102.92%	133.58%	88.32%	52.55%	100.00%	-
DPS	0.36	0.41	0.63	0.66	0.63	0.31	0.66	-9.60%
YoY %	-12.20%	-34.92%	-4.55%	4.76%	103.23%	-53.03%	-	-
Horiz. %	54.55%	62.12%	95.45%	100.00%	95.45%	46.97%	100.00%	-
NAPS	0.5848	0.5244	0.4674	0.4059	0.391	0.294	0.2714	13.64%
YoY %	11.52%	12.20%	15.15%	3.81%	32.99%	8.33%	-	-
Horiz. %	215.48%	193.22%	172.22%	149.56%	144.07%	108.33%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
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	2.71	4.18	4.08	1.91	1.84	3.51	3.21	-2.78%
YoY %	-35.17%	2.45%	113.61%	3.80%	-47.58%	9.35%	-	-
Horiz. %	84.42%	130.22%	127.10%	59.50%	57.32%	109.35%	100.00%	-
P/EPS	35.16	57.05	44.20	21.02	20.09	42.75	25.16	5.73%
YoY %	-38.37%	29.07%	110.28%	4.63%	-53.01%	69.91%	-	-
Horiz. %	139.75%	226.75%	175.68%	83.55%	79.85%	169.91%	100.00%	-
EY	2.84	1.75	2.26	4.76	4.98	2.34	3.97	-5.42%
YoY %	62.29%	-22.57%	-52.52%	-4.42%	112.82%	-41.06%	-	-
Horiz. %	71.54%	44.08%	56.93%	119.90%	125.44%	58.94%	100.00%	-
DY	0.78	0.67	1.01	1.71	2.61	1.02	1.90	-13.78%
YoY %	16.42%	-33.66%	-40.94%	-34.48%	155.88%	-46.32%	-	-
Horiz. %	41.05%	35.26%	53.16%	90.00%	137.37%	53.68%	100.00%	-
P/NAPS	0.78	1.16	1.34	0.95	0.62	1.05	1.27	-7.79%
YoY %	-32.76%	-13.43%	41.05%	53.23%	-40.95%	-17.32%	-	-
Horiz. %	61.42%	91.34%	105.51%	74.80%	48.82%	82.68%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
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	2.33	3.61	4.02	2.06	2.08	3.87	3.29	-5.58%
YoY %	-35.46%	-10.20%	95.15%	-0.96%	-46.25%	17.63%	-	-
Horiz. %	70.82%	109.73%	122.19%	62.61%	63.22%	117.63%	100.00%	-
P/EPS	30.22	49.36	43.53	22.67	22.71	47.10	25.80	2.66%
YoY %	-38.78%	13.39%	92.02%	-0.18%	-51.78%	82.56%	-	-
Horiz. %	117.13%	191.32%	168.72%	87.87%	88.02%	182.56%	100.00%	-
EY	3.31	2.03	2.30	4.41	4.40	2.12	3.88	-2.61%
YoY %	63.05%	-11.74%	-47.85%	0.23%	107.55%	-45.36%	-	-
Horiz. %	85.31%	52.32%	59.28%	113.66%	113.40%	54.64%	100.00%	-
DY	0.91	0.78	1.03	1.59	2.31	0.92	1.85	-11.14%
YoY %	16.67%	-24.27%	-35.22%	-31.17%	151.09%	-50.27%	-	-
Horiz. %	49.19%	42.16%	55.68%	85.95%	124.86%	49.73%	100.00%	-
P/NAPS	0.67	1.00	1.32	1.02	0.70	1.16	1.31	-10.56%
YoY %	-33.00%	-24.24%	29.41%	45.71%	-39.66%	-11.45%	-	-
Horiz. %	51.15%	76.34%	100.76%	77.86%	53.44%	88.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos