[PANTECH] YoY TTM Result on 31-Aug-2010 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- -11.7%
YoY- -28.17%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 642,407 548,020 344,262 345,729 515,898 391,954 250,943 16.94%
PBT 80,110 68,761 32,442 50,286 76,155 68,586 51,058 7.78%
Tax -21,750 -21,253 -7,769 -9,945 -19,982 -17,672 -7,473 19.46%
NP 58,360 47,508 24,673 40,341 56,173 50,914 43,585 4.98%
-
NP to SH 58,361 47,516 24,686 40,347 56,173 50,914 43,585 4.98%
-
Tax Rate 27.15% 30.91% 23.95% 19.78% 26.24% 25.77% 14.64% -
Total Cost 584,047 500,512 319,589 305,388 459,725 341,040 207,358 18.81%
-
Net Worth 383,864 329,106 325,620 0 224,314 179,994 0 -
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 23,790 21,261 12,603 15,726 12,345 5,939 2,176 48.92%
Div Payout % 40.76% 44.75% 51.05% 38.98% 21.98% 11.67% 4.99% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 383,864 329,106 325,620 0 224,314 179,994 0 -
NOSH 525,841 457,092 452,249 374,899 373,857 374,989 150,084 23.21%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 9.08% 8.67% 7.17% 11.67% 10.89% 12.99% 17.37% -
ROE 15.20% 14.44% 7.58% 0.00% 25.04% 28.29% 0.00% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 122.17 119.89 76.12 92.22 137.99 104.52 167.20 -5.09%
EPS 11.10 10.40 5.46 10.76 15.03 13.58 29.04 -14.79%
DPS 4.52 4.70 2.80 4.20 3.30 1.58 1.45 20.84%
NAPS 0.73 0.72 0.72 0.00 0.60 0.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 374,899
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 75.15 64.11 40.27 40.45 60.35 45.85 29.36 16.94%
EPS 6.83 5.56 2.89 4.72 6.57 5.96 5.10 4.98%
DPS 2.78 2.49 1.47 1.84 1.44 0.69 0.25 49.34%
NAPS 0.4491 0.385 0.3809 0.00 0.2624 0.2106 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.945 0.68 0.51 0.73 0.76 0.62 1.14 -
P/RPS 0.77 0.57 0.67 0.79 0.55 0.59 0.68 2.09%
P/EPS 8.51 6.54 9.34 6.78 5.06 4.57 3.93 13.72%
EY 11.74 15.29 10.70 14.74 19.77 21.90 25.47 -12.09%
DY 4.79 6.91 5.49 5.75 4.34 2.55 1.27 24.73%
P/NAPS 1.29 0.94 0.71 0.00 1.27 1.29 0.00 -
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 23/10/08 26/10/07 -
Price 1.03 0.68 0.47 0.78 0.80 0.48 1.20 -
P/RPS 0.84 0.57 0.62 0.85 0.58 0.46 0.72 2.60%
P/EPS 9.28 6.54 8.61 7.25 5.32 3.54 4.13 14.43%
EY 10.78 15.29 11.61 13.80 18.78 28.29 24.20 -12.59%
DY 4.39 6.91 5.96 5.38 4.13 3.30 1.21 23.93%
P/NAPS 1.41 0.94 0.65 0.00 1.33 1.00 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