[PANTECH] YoY TTM Result on 31-May-2009 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
16-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -3.46%
YoY- 41.51%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 484,488 340,818 367,961 522,158 346,930 170,337 23.22%
PBT 55,890 35,393 59,683 78,087 56,613 38,951 7.48%
Tax -15,454 -8,572 -13,993 -18,757 -14,686 -4,266 29.32%
NP 40,436 26,821 45,690 59,330 41,927 34,685 3.11%
-
NP to SH 40,445 26,834 45,693 59,330 41,927 34,685 3.11%
-
Tax Rate 27.65% 24.22% 23.45% 24.02% 25.94% 10.95% -
Total Cost 444,052 313,997 322,271 462,828 305,003 135,652 26.73%
-
Net Worth 350,887 325,878 0 209,544 161,244 0 -
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 20,298 13,704 15,711 11,237 2,640 975 83.40%
Div Payout % 50.19% 51.07% 34.38% 18.94% 6.30% 2.81% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 350,887 325,878 0 209,544 161,244 0 -
NOSH 449,855 452,608 374,374 374,187 374,988 150,132 24.51%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 8.35% 7.87% 12.42% 11.36% 12.09% 20.36% -
ROE 11.53% 8.23% 0.00% 28.31% 26.00% 0.00% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 107.70 75.30 98.29 139.54 92.52 113.46 -1.03%
EPS 8.99 5.93 12.21 15.86 11.18 23.10 -17.18%
DPS 4.50 3.03 4.20 3.00 0.70 0.65 47.18%
NAPS 0.78 0.72 0.00 0.56 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 374,187
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 56.68 39.87 43.04 61.08 40.58 19.93 23.22%
EPS 4.73 3.14 5.35 6.94 4.90 4.06 3.09%
DPS 2.37 1.60 1.84 1.31 0.31 0.11 84.66%
NAPS 0.4105 0.3812 0.00 0.2451 0.1886 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.53 0.62 0.69 0.64 0.75 1.02 -
P/RPS 0.49 0.82 0.70 0.46 0.81 0.90 -11.43%
P/EPS 5.90 10.46 5.65 4.04 6.71 4.42 5.93%
EY 16.96 9.56 17.69 24.77 14.91 22.65 -5.61%
DY 8.49 4.88 6.09 4.69 0.94 0.64 67.60%
P/NAPS 0.68 0.86 0.00 1.14 1.74 0.00 -
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 26/07/12 28/07/11 29/07/10 16/07/09 11/07/08 - -
Price 0.57 0.60 0.74 0.65 0.68 0.00 -
P/RPS 0.53 0.80 0.75 0.47 0.73 0.00 -
P/EPS 6.34 10.12 6.06 4.10 6.08 0.00 -
EY 15.77 9.88 16.49 24.39 16.44 0.00 -
DY 7.89 5.05 5.68 4.62 1.04 0.00 -
P/NAPS 0.73 0.83 0.00 1.16 1.58 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