[PANTECH] YoY TTM Result on 31-Aug-2011 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- -8.0%
YoY- -38.82%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 531,569 642,407 548,020 344,262 345,729 515,898 391,954 5.20%
PBT 71,100 80,110 68,761 32,442 50,286 76,155 68,586 0.60%
Tax -18,553 -21,750 -21,253 -7,769 -9,945 -19,982 -17,672 0.81%
NP 52,547 58,360 47,508 24,673 40,341 56,173 50,914 0.52%
-
NP to SH 52,548 58,361 47,516 24,686 40,347 56,173 50,914 0.52%
-
Tax Rate 26.09% 27.15% 30.91% 23.95% 19.78% 26.24% 25.77% -
Total Cost 479,022 584,047 500,512 319,589 305,388 459,725 341,040 5.82%
-
Net Worth 442,634 383,864 329,106 325,620 0 224,314 179,994 16.17%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 22,285 23,790 21,261 12,603 15,726 12,345 5,939 24.64%
Div Payout % 42.41% 40.76% 44.75% 51.05% 38.98% 21.98% 11.67% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 442,634 383,864 329,106 325,620 0 224,314 179,994 16.17%
NOSH 574,849 525,841 457,092 452,249 374,899 373,857 374,989 7.37%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 9.89% 9.08% 8.67% 7.17% 11.67% 10.89% 12.99% -
ROE 11.87% 15.20% 14.44% 7.58% 0.00% 25.04% 28.29% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 92.47 122.17 119.89 76.12 92.22 137.99 104.52 -2.01%
EPS 9.14 11.10 10.40 5.46 10.76 15.03 13.58 -6.38%
DPS 3.88 4.52 4.70 2.80 4.20 3.30 1.58 16.14%
NAPS 0.77 0.73 0.72 0.72 0.00 0.60 0.48 8.19%
Adjusted Per Share Value based on latest NOSH - 452,249
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 62.18 75.15 64.11 40.27 40.44 60.35 45.85 5.20%
EPS 6.15 6.83 5.56 2.89 4.72 6.57 5.96 0.52%
DPS 2.61 2.78 2.49 1.47 1.84 1.44 0.69 24.81%
NAPS 0.5178 0.4491 0.385 0.3809 0.00 0.2624 0.2106 16.16%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 1.01 0.945 0.68 0.51 0.73 0.76 0.62 -
P/RPS 1.09 0.77 0.57 0.67 0.79 0.55 0.59 10.76%
P/EPS 11.05 8.51 6.54 9.34 6.78 5.06 4.57 15.84%
EY 9.05 11.74 15.29 10.70 14.74 19.77 21.90 -13.68%
DY 3.84 4.79 6.91 5.49 5.75 4.34 2.55 7.05%
P/NAPS 1.31 1.29 0.94 0.71 0.00 1.27 1.29 0.25%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 23/10/08 -
Price 0.97 1.03 0.68 0.47 0.78 0.80 0.48 -
P/RPS 1.05 0.84 0.57 0.62 0.85 0.58 0.46 14.73%
P/EPS 10.61 9.28 6.54 8.61 7.25 5.32 3.54 20.06%
EY 9.42 10.78 15.29 11.61 13.80 18.78 28.29 -16.73%
DY 4.00 4.39 6.91 5.96 5.38 4.13 3.30 3.25%
P/NAPS 1.26 1.41 0.94 0.65 0.00 1.33 1.00 3.92%

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