[PANTECH] YoY TTM Result on 30-Nov-2012 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 11.09%
YoY- 82.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 533,729 524,529 601,976 606,888 381,486 328,938 475,277 1.95%
PBT 52,734 66,333 75,571 75,227 39,654 41,895 68,939 -4.36%
Tax -14,991 -16,798 -20,731 -22,446 -10,734 -7,210 -18,269 -3.24%
NP 37,743 49,535 54,840 52,781 28,920 34,685 50,670 -4.78%
-
NP to SH 37,743 49,536 54,841 52,787 28,934 34,692 50,670 -4.78%
-
Tax Rate 28.43% 25.32% 27.43% 29.84% 27.07% 17.21% 26.50% -
Total Cost 495,986 474,994 547,136 554,107 352,566 294,253 424,607 2.62%
-
Net Worth 499,929 448,228 399,500 346,955 334,195 251,310 0 -
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 16,490 20,379 23,562 21,468 15,330 12,806 14,957 1.63%
Div Payout % 43.69% 41.14% 42.97% 40.67% 52.98% 36.92% 29.52% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 499,929 448,228 399,500 346,955 334,195 251,310 0 -
NOSH 609,670 582,115 539,866 468,858 451,615 448,768 374,171 8.47%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 7.07% 9.44% 9.11% 8.70% 7.58% 10.54% 10.66% -
ROE 7.55% 11.05% 13.73% 15.21% 8.66% 13.80% 0.00% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 87.54 90.11 111.50 129.44 84.47 73.30 127.02 -6.01%
EPS 6.19 8.51 10.16 11.26 6.41 7.73 13.54 -12.22%
DPS 2.70 3.50 4.36 4.58 3.40 2.85 4.00 -6.33%
NAPS 0.82 0.77 0.74 0.74 0.74 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,858
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 62.44 61.36 70.42 71.00 44.63 38.48 55.60 1.95%
EPS 4.42 5.79 6.42 6.18 3.38 4.06 5.93 -4.77%
DPS 1.93 2.38 2.76 2.51 1.79 1.50 1.75 1.64%
NAPS 0.5848 0.5244 0.4674 0.4059 0.391 0.294 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.64 0.89 0.99 0.70 0.46 0.59 0.79 -
P/RPS 0.73 0.99 0.89 0.54 0.54 0.80 0.62 2.75%
P/EPS 10.34 10.46 9.75 6.22 7.18 7.63 5.83 10.01%
EY 9.67 9.56 10.26 16.08 13.93 13.10 17.14 -9.09%
DY 4.23 3.93 4.41 6.54 7.39 4.84 5.06 -2.94%
P/NAPS 0.78 1.16 1.34 0.95 0.62 1.05 0.00 -
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 20/01/16 22/01/15 22/01/14 22/01/13 18/01/12 26/01/11 25/01/10 -
Price 0.55 0.77 0.975 0.755 0.52 0.65 0.81 -
P/RPS 0.63 0.85 0.87 0.58 0.62 0.89 0.64 -0.26%
P/EPS 8.88 9.05 9.60 6.71 8.12 8.41 5.98 6.80%
EY 11.26 11.05 10.42 14.91 12.32 11.89 16.72 -6.37%
DY 4.92 4.55 4.48 6.06 6.54 4.39 4.94 -0.06%
P/NAPS 0.67 1.00 1.32 1.02 0.70 1.16 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