[PANTECH] YoY TTM Result on 29-Feb-2012 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 18.3%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 525,772 575,610 635,662 434,603 335,779 401,578 511,595 0.45%
PBT 58,702 75,224 80,253 47,195 37,369 66,758 82,001 -5.41%
Tax -15,550 -20,590 -24,193 -12,974 -8,390 -15,887 -20,542 -4.53%
NP 43,152 54,634 56,060 34,221 28,979 50,871 61,459 -5.72%
-
NP to SH 43,153 54,635 56,064 34,230 28,993 50,871 61,459 -5.72%
-
Tax Rate 26.49% 27.37% 30.15% 27.49% 22.45% 23.80% 25.05% -
Total Cost 482,620 520,976 579,602 400,382 306,800 350,707 450,136 1.16%
-
Net Worth 457,461 409,085 353,798 337,974 314,311 232,015 198,062 14.96%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 21,728 23,280 21,347 15,800 13,704 15,711 11,237 11.61%
Div Payout % 50.35% 42.61% 38.08% 46.16% 47.27% 30.88% 18.28% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 457,461 409,085 353,798 337,974 314,311 232,015 198,062 14.96%
NOSH 586,488 545,447 478,106 450,632 449,016 374,218 373,702 7.79%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 8.21% 9.49% 8.82% 7.87% 8.63% 12.67% 12.01% -
ROE 9.43% 13.36% 15.85% 10.13% 9.22% 21.93% 31.03% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 89.65 105.53 132.95 96.44 74.78 107.31 136.90 -6.80%
EPS 7.36 10.02 11.73 7.60 6.46 13.59 16.45 -12.53%
DPS 3.70 4.27 4.46 3.50 3.05 4.20 3.00 3.55%
NAPS 0.78 0.75 0.74 0.75 0.70 0.62 0.53 6.64%
Adjusted Per Share Value based on latest NOSH - 450,632
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 61.51 67.34 74.36 50.84 39.28 46.98 59.85 0.45%
EPS 5.05 6.39 6.56 4.00 3.39 5.95 7.19 -5.71%
DPS 2.54 2.72 2.50 1.85 1.60 1.84 1.31 11.66%
NAPS 0.5352 0.4786 0.4139 0.3954 0.3677 0.2714 0.2317 14.96%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.77 0.905 0.72 0.51 0.62 0.78 0.36 -
P/RPS 0.86 0.86 0.54 0.53 0.83 0.73 0.26 22.05%
P/EPS 10.47 9.04 6.14 6.71 9.60 5.74 2.19 29.77%
EY 9.56 11.07 16.29 14.89 10.41 17.43 45.68 -22.93%
DY 4.81 4.72 6.20 6.86 4.92 5.38 8.33 -8.74%
P/NAPS 0.99 1.21 0.97 0.68 0.89 1.26 0.68 6.45%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 26/04/10 27/04/09 -
Price 0.755 1.00 0.745 0.52 0.63 0.77 0.47 -
P/RPS 0.84 0.95 0.56 0.54 0.84 0.72 0.34 16.26%
P/EPS 10.26 9.98 6.35 6.85 9.76 5.66 2.86 23.71%
EY 9.75 10.02 15.74 14.61 10.25 17.65 34.99 -19.17%
DY 4.91 4.27 5.99 6.73 4.84 5.45 6.38 -4.26%
P/NAPS 0.97 1.33 1.01 0.69 0.90 1.24 0.89 1.44%

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