[PANTECH] YoY TTM Result on 31-Aug-2009 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
09-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- -5.32%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 548,020 344,262 345,729 515,898 391,954 250,943 0 -
PBT 68,761 32,442 50,286 76,155 68,586 51,058 0 -
Tax -21,253 -7,769 -9,945 -19,982 -17,672 -7,473 0 -
NP 47,508 24,673 40,341 56,173 50,914 43,585 0 -
-
NP to SH 47,516 24,686 40,347 56,173 50,914 43,585 0 -
-
Tax Rate 30.91% 23.95% 19.78% 26.24% 25.77% 14.64% - -
Total Cost 500,512 319,589 305,388 459,725 341,040 207,358 0 -
-
Net Worth 329,106 325,620 0 224,314 179,994 0 0 -
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 21,261 12,603 15,726 12,345 5,939 2,176 - -
Div Payout % 44.75% 51.05% 38.98% 21.98% 11.67% 4.99% - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 329,106 325,620 0 224,314 179,994 0 0 -
NOSH 457,092 452,249 374,899 373,857 374,989 150,084 0 -
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 8.67% 7.17% 11.67% 10.89% 12.99% 17.37% 0.00% -
ROE 14.44% 7.58% 0.00% 25.04% 28.29% 0.00% 0.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 119.89 76.12 92.22 137.99 104.52 167.20 0.00 -
EPS 10.40 5.46 10.76 15.03 13.58 29.04 0.00 -
DPS 4.70 2.80 4.20 3.30 1.58 1.45 0.00 -
NAPS 0.72 0.72 0.00 0.60 0.48 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 373,857
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 64.11 40.27 40.45 60.35 45.85 29.36 0.00 -
EPS 5.56 2.89 4.72 6.57 5.96 5.10 0.00 -
DPS 2.49 1.47 1.84 1.44 0.69 0.25 0.00 -
NAPS 0.385 0.3809 0.00 0.2624 0.2106 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 - -
Price 0.68 0.51 0.73 0.76 0.62 1.14 0.00 -
P/RPS 0.57 0.67 0.79 0.55 0.59 0.68 0.00 -
P/EPS 6.54 9.34 6.78 5.06 4.57 3.93 0.00 -
EY 15.29 10.70 14.74 19.77 21.90 25.47 0.00 -
DY 6.91 5.49 5.75 4.34 2.55 1.27 0.00 -
P/NAPS 0.94 0.71 0.00 1.27 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 17/10/12 21/10/11 28/10/10 09/10/09 23/10/08 26/10/07 - -
Price 0.68 0.47 0.78 0.80 0.48 1.20 0.00 -
P/RPS 0.57 0.62 0.85 0.58 0.46 0.72 0.00 -
P/EPS 6.54 8.61 7.25 5.32 3.54 4.13 0.00 -
EY 15.29 11.61 13.80 18.78 28.29 24.20 0.00 -
DY 6.91 5.96 5.38 4.13 3.30 1.21 0.00 -
P/NAPS 0.94 0.65 0.00 1.33 1.00 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