[PANTECH] YoY TTM Result on 30-Nov-2008 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 16.05%
YoY- 84.79%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 381,486 328,938 475,277 447,526 301,764 26,447 70.48%
PBT 39,654 41,895 68,939 80,238 40,282 21,931 12.56%
Tax -10,734 -7,210 -18,269 -21,150 -8,307 -1,243 53.87%
NP 28,920 34,685 50,670 59,088 31,975 20,688 6.92%
-
NP to SH 28,934 34,692 50,670 59,088 31,975 20,688 6.93%
-
Tax Rate 27.07% 17.21% 26.50% 26.36% 20.62% 5.67% -
Total Cost 352,566 294,253 424,607 388,438 269,789 5,759 127.60%
-
Net Worth 334,195 251,310 0 195,022 0 5,741 125.32%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 15,330 12,806 14,957 8,940 2,176 - -
Div Payout % 52.98% 36.92% 29.52% 15.13% 6.81% - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 334,195 251,310 0 195,022 0 5,741 125.32%
NOSH 451,615 448,768 374,171 375,043 150,049 8,202 122.83%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 7.58% 10.54% 10.66% 13.20% 10.60% 78.22% -
ROE 8.66% 13.80% 0.00% 30.30% 0.00% 360.33% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 84.47 73.30 127.02 119.33 201.11 322.44 -23.49%
EPS 6.41 7.73 13.54 15.75 21.31 252.23 -52.00%
DPS 3.40 2.85 4.00 2.38 1.45 0.00 -
NAPS 0.74 0.56 0.00 0.52 0.00 0.70 1.11%
Adjusted Per Share Value based on latest NOSH - 375,043
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 44.63 38.48 55.60 52.35 35.30 3.09 70.53%
EPS 3.38 4.06 5.93 6.91 3.74 2.42 6.90%
DPS 1.79 1.50 1.75 1.05 0.25 0.00 -
NAPS 0.3909 0.294 0.00 0.2281 0.00 0.0067 125.42%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.46 0.59 0.79 0.40 1.00 0.00 -
P/RPS 0.54 0.80 0.62 0.34 0.50 0.00 -
P/EPS 7.18 7.63 5.83 2.54 4.69 0.00 -
EY 13.93 13.10 17.14 39.39 21.31 0.00 -
DY 7.39 4.84 5.06 5.96 1.45 0.00 -
P/NAPS 0.62 1.05 0.00 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 - -
Price 0.52 0.65 0.81 0.39 0.74 0.00 -
P/RPS 0.62 0.89 0.64 0.33 0.37 0.00 -
P/EPS 8.12 8.41 5.98 2.48 3.47 0.00 -
EY 12.32 11.89 16.72 40.40 28.80 0.00 -
DY 6.54 4.39 4.94 6.11 1.96 0.00 -
P/NAPS 0.70 1.16 0.00 0.75 0.00 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