[PANTECH] YoY TTM Result on 31-Aug-2012 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 17.48%
YoY- 92.48%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 513,768 531,569 642,407 548,020 344,262 345,729 515,898 -0.06%
PBT 49,690 71,100 80,110 68,761 32,442 50,286 76,155 -6.86%
Tax -13,962 -18,553 -21,750 -21,253 -7,769 -9,945 -19,982 -5.79%
NP 35,728 52,547 58,360 47,508 24,673 40,341 56,173 -7.26%
-
NP to SH 35,728 52,548 58,361 47,516 24,686 40,347 56,173 -7.26%
-
Tax Rate 28.10% 26.09% 27.15% 30.91% 23.95% 19.78% 26.24% -
Total Cost 478,040 479,022 584,047 500,512 319,589 305,388 459,725 0.65%
-
Net Worth 479,006 442,634 383,864 329,106 325,620 0 224,314 13.47%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 16,935 22,285 23,790 21,261 12,603 15,726 12,345 5.40%
Div Payout % 47.40% 42.41% 40.76% 44.75% 51.05% 38.98% 21.98% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 479,006 442,634 383,864 329,106 325,620 0 224,314 13.47%
NOSH 606,337 574,849 525,841 457,092 452,249 374,899 373,857 8.38%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 6.95% 9.89% 9.08% 8.67% 7.17% 11.67% 10.89% -
ROE 7.46% 11.87% 15.20% 14.44% 7.58% 0.00% 25.04% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 84.73 92.47 122.17 119.89 76.12 92.22 137.99 -7.80%
EPS 5.89 9.14 11.10 10.40 5.46 10.76 15.03 -14.44%
DPS 2.79 3.88 4.52 4.70 2.80 4.20 3.30 -2.75%
NAPS 0.79 0.77 0.73 0.72 0.72 0.00 0.60 4.68%
Adjusted Per Share Value based on latest NOSH - 457,092
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 60.10 62.19 75.15 64.11 40.27 40.45 60.35 -0.06%
EPS 4.18 6.15 6.83 5.56 2.89 4.72 6.57 -7.25%
DPS 1.98 2.61 2.78 2.49 1.47 1.84 1.44 5.44%
NAPS 0.5604 0.5178 0.4491 0.385 0.3809 0.00 0.2624 13.47%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.515 1.01 0.945 0.68 0.51 0.73 0.76 -
P/RPS 0.61 1.09 0.77 0.57 0.67 0.79 0.55 1.73%
P/EPS 8.74 11.05 8.51 6.54 9.34 6.78 5.06 9.53%
EY 11.44 9.05 11.74 15.29 10.70 14.74 19.77 -8.71%
DY 5.42 3.84 4.79 6.91 5.49 5.75 4.34 3.77%
P/NAPS 0.65 1.31 1.29 0.94 0.71 0.00 1.27 -10.55%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 -
Price 0.625 0.97 1.03 0.68 0.47 0.78 0.80 -
P/RPS 0.74 1.05 0.84 0.57 0.62 0.85 0.58 4.14%
P/EPS 10.61 10.61 9.28 6.54 8.61 7.25 5.32 12.18%
EY 9.43 9.42 10.78 15.29 11.61 13.80 18.78 -10.84%
DY 4.47 4.00 4.39 6.91 5.96 5.38 4.13 1.32%
P/NAPS 0.79 1.26 1.41 0.94 0.65 0.00 1.33 -8.31%

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