[PANTECH] YoY TTM Result on 28-Feb-2010 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 0.4%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 635,662 434,603 335,779 401,578 511,595 313,323 90,584 38.32%
PBT 80,253 47,195 37,369 66,758 82,001 45,021 28,362 18.91%
Tax -24,193 -12,974 -8,390 -15,887 -20,542 -10,879 -1,604 57.12%
NP 56,060 34,221 28,979 50,871 61,459 34,142 26,758 13.10%
-
NP to SH 56,064 34,230 28,993 50,871 61,459 34,142 26,758 13.10%
-
Tax Rate 30.15% 27.49% 22.45% 23.80% 25.05% 24.16% 5.66% -
Total Cost 579,602 400,382 306,800 350,707 450,136 279,181 63,826 44.39%
-
Net Worth 353,798 337,974 314,311 232,015 198,062 58,492 25,693 54.75%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 21,347 15,800 13,704 15,711 11,237 2,640 975 67.18%
Div Payout % 38.08% 46.16% 47.27% 30.88% 18.28% 7.73% 3.65% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 353,798 337,974 314,311 232,015 198,062 58,492 25,693 54.75%
NOSH 478,106 450,632 449,016 374,218 373,702 149,981 32,523 56.45%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 8.82% 7.87% 8.63% 12.67% 12.01% 10.90% 29.54% -
ROE 15.85% 10.13% 9.22% 21.93% 31.03% 58.37% 104.14% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 132.95 96.44 74.78 107.31 136.90 208.91 278.52 -11.58%
EPS 11.73 7.60 6.46 13.59 16.45 22.76 82.27 -27.70%
DPS 4.46 3.50 3.05 4.20 3.00 1.76 3.00 6.82%
NAPS 0.74 0.75 0.70 0.62 0.53 0.39 0.79 -1.08%
Adjusted Per Share Value based on latest NOSH - 374,218
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 74.35 50.84 39.28 46.97 59.84 36.65 10.60 38.31%
EPS 6.56 4.00 3.39 5.95 7.19 3.99 3.13 13.11%
DPS 2.50 1.85 1.60 1.84 1.31 0.31 0.11 68.22%
NAPS 0.4138 0.3953 0.3677 0.2714 0.2317 0.0684 0.0301 54.71%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.72 0.51 0.62 0.78 0.36 0.76 0.74 -
P/RPS 0.54 0.53 0.83 0.73 0.26 0.36 0.27 12.23%
P/EPS 6.14 6.71 9.60 5.74 2.19 3.34 0.90 37.67%
EY 16.29 14.89 10.41 17.43 45.68 29.95 111.18 -27.37%
DY 6.20 6.86 4.92 5.38 8.33 2.32 4.05 7.34%
P/NAPS 0.97 0.68 0.89 1.26 0.68 1.95 0.94 0.52%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 25/04/13 30/04/12 28/04/11 26/04/10 27/04/09 28/04/08 - -
Price 0.745 0.52 0.63 0.77 0.47 0.70 0.00 -
P/RPS 0.56 0.54 0.84 0.72 0.34 0.34 0.00 -
P/EPS 6.35 6.85 9.76 5.66 2.86 3.08 0.00 -
EY 15.74 14.61 10.25 17.65 34.99 32.52 0.00 -
DY 5.99 6.73 4.84 5.45 6.38 2.51 0.00 -
P/NAPS 1.01 0.69 0.90 1.24 0.89 1.79 0.00 -

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
Post a Comment