[PANTECH] YoY TTM Result on 30-Nov-2010 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -14.02%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 601,976 606,888 381,486 328,938 475,277 447,526 301,764 12.18%
PBT 75,571 75,227 39,654 41,895 68,939 80,238 40,282 11.04%
Tax -20,731 -22,446 -10,734 -7,210 -18,269 -21,150 -8,307 16.44%
NP 54,840 52,781 28,920 34,685 50,670 59,088 31,975 9.39%
-
NP to SH 54,841 52,787 28,934 34,692 50,670 59,088 31,975 9.39%
-
Tax Rate 27.43% 29.84% 27.07% 17.21% 26.50% 26.36% 20.62% -
Total Cost 547,136 554,107 352,566 294,253 424,607 388,438 269,789 12.49%
-
Net Worth 399,500 346,955 334,195 251,310 0 195,022 0 -
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 23,562 21,468 15,330 12,806 14,957 8,940 2,176 48.68%
Div Payout % 42.97% 40.67% 52.98% 36.92% 29.52% 15.13% 6.81% -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 399,500 346,955 334,195 251,310 0 195,022 0 -
NOSH 539,866 468,858 451,615 448,768 374,171 375,043 150,049 23.76%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 9.11% 8.70% 7.58% 10.54% 10.66% 13.20% 10.60% -
ROE 13.73% 15.21% 8.66% 13.80% 0.00% 30.30% 0.00% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 111.50 129.44 84.47 73.30 127.02 119.33 201.11 -9.35%
EPS 10.16 11.26 6.41 7.73 13.54 15.75 21.31 -11.60%
DPS 4.36 4.58 3.40 2.85 4.00 2.38 1.45 20.11%
NAPS 0.74 0.74 0.74 0.56 0.00 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 448,768
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 70.42 71.00 44.63 38.48 55.60 52.35 35.30 12.18%
EPS 6.42 6.18 3.38 4.06 5.93 6.91 3.74 9.41%
DPS 2.76 2.51 1.79 1.50 1.75 1.05 0.25 49.16%
NAPS 0.4674 0.4059 0.391 0.294 0.00 0.2281 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.99 0.70 0.46 0.59 0.79 0.40 1.00 -
P/RPS 0.89 0.54 0.54 0.80 0.62 0.34 0.50 10.07%
P/EPS 9.75 6.22 7.18 7.63 5.83 2.54 4.69 12.95%
EY 10.26 16.08 13.93 13.10 17.14 39.39 21.31 -11.45%
DY 4.41 6.54 7.39 4.84 5.06 5.96 1.45 20.34%
P/NAPS 1.34 0.95 0.62 1.05 0.00 0.77 0.00 -
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 22/01/14 22/01/13 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 -
Price 0.975 0.755 0.52 0.65 0.81 0.39 0.74 -
P/RPS 0.87 0.58 0.62 0.89 0.64 0.33 0.37 15.30%
P/EPS 9.60 6.71 8.12 8.41 5.98 2.48 3.47 18.46%
EY 10.42 14.91 12.32 11.89 16.72 40.40 28.80 -15.57%
DY 4.48 6.06 6.54 4.39 4.94 6.11 1.96 14.75%
P/NAPS 1.32 1.02 0.70 1.16 0.00 0.75 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