[PANTECH] YoY TTM Result on 28-Feb-2013 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 6.21%
YoY- 63.79%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 513,293 525,772 575,610 635,662 434,603 335,779 401,578 4.17%
PBT 53,076 58,702 75,224 80,253 47,195 37,369 66,758 -3.74%
Tax -15,131 -15,550 -20,590 -24,193 -12,974 -8,390 -15,887 -0.80%
NP 37,945 43,152 54,634 56,060 34,221 28,979 50,871 -4.76%
-
NP to SH 37,972 43,153 54,635 56,064 34,230 28,993 50,871 -4.75%
-
Tax Rate 28.51% 26.49% 27.37% 30.15% 27.49% 22.45% 23.80% -
Total Cost 475,348 482,620 520,976 579,602 400,382 306,800 350,707 5.19%
-
Net Worth 505,279 457,461 409,085 353,798 337,974 314,311 232,015 13.83%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 12,731 21,728 23,280 21,347 15,800 13,704 15,711 -3.44%
Div Payout % 33.53% 50.35% 42.61% 38.08% 46.16% 47.27% 30.88% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 505,279 457,461 409,085 353,798 337,974 314,311 232,015 13.83%
NOSH 608,770 586,488 545,447 478,106 450,632 449,016 374,218 8.43%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 7.39% 8.21% 9.49% 8.82% 7.87% 8.63% 12.67% -
ROE 7.52% 9.43% 13.36% 15.85% 10.13% 9.22% 21.93% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 84.32 89.65 105.53 132.95 96.44 74.78 107.31 -3.93%
EPS 6.24 7.36 10.02 11.73 7.60 6.46 13.59 -12.15%
DPS 2.10 3.70 4.27 4.46 3.50 3.05 4.20 -10.90%
NAPS 0.83 0.78 0.75 0.74 0.75 0.70 0.62 4.97%
Adjusted Per Share Value based on latest NOSH - 478,106
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 60.05 61.51 67.34 74.36 50.84 39.28 46.98 4.17%
EPS 4.44 5.05 6.39 6.56 4.00 3.39 5.95 -4.75%
DPS 1.49 2.54 2.72 2.50 1.85 1.60 1.84 -3.45%
NAPS 0.5911 0.5351 0.4786 0.4139 0.3954 0.3677 0.2714 13.83%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.59 0.77 0.905 0.72 0.51 0.62 0.78 -
P/RPS 0.70 0.86 0.86 0.54 0.53 0.83 0.73 -0.69%
P/EPS 9.46 10.47 9.04 6.14 6.71 9.60 5.74 8.67%
EY 10.57 9.56 11.07 16.29 14.89 10.41 17.43 -7.99%
DY 3.56 4.81 4.72 6.20 6.86 4.92 5.38 -6.64%
P/NAPS 0.71 0.99 1.21 0.97 0.68 0.89 1.26 -9.10%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/04/16 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 26/04/10 -
Price 0.575 0.755 1.00 0.745 0.52 0.63 0.77 -
P/RPS 0.68 0.84 0.95 0.56 0.54 0.84 0.72 -0.94%
P/EPS 9.22 10.26 9.98 6.35 6.85 9.76 5.66 8.46%
EY 10.85 9.75 10.02 15.74 14.61 10.25 17.65 -7.78%
DY 3.65 4.91 4.27 5.99 6.73 4.84 5.45 -6.45%
P/NAPS 0.69 0.97 1.33 1.01 0.69 0.90 1.24 -9.29%

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