[PANTECH] YoY TTM Result on 31-May-2010 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -10.18%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 652,695 484,488 340,818 367,961 522,158 346,930 170,337 25.06%
PBT 80,864 55,890 35,393 59,683 78,087 56,613 38,951 12.93%
Tax -23,501 -15,454 -8,572 -13,993 -18,757 -14,686 -4,266 32.86%
NP 57,363 40,436 26,821 45,690 59,330 41,927 34,685 8.73%
-
NP to SH 57,366 40,445 26,834 45,693 59,330 41,927 34,685 8.73%
-
Tax Rate 29.06% 27.65% 24.22% 23.45% 24.02% 25.94% 10.95% -
Total Cost 595,332 444,052 313,997 322,271 462,828 305,003 135,652 27.92%
-
Net Worth 392,500 350,887 325,878 0 209,544 161,244 0 -
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 22,965 20,298 13,704 15,711 11,237 2,640 975 69.22%
Div Payout % 40.03% 50.19% 51.07% 34.38% 18.94% 6.30% 2.81% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 392,500 350,887 325,878 0 209,544 161,244 0 -
NOSH 509,740 449,855 452,608 374,374 374,187 374,988 150,132 22.57%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 8.79% 8.35% 7.87% 12.42% 11.36% 12.09% 20.36% -
ROE 14.62% 11.53% 8.23% 0.00% 28.31% 26.00% 0.00% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 128.04 107.70 75.30 98.29 139.54 92.52 113.46 2.03%
EPS 11.25 8.99 5.93 12.21 15.86 11.18 23.10 -11.29%
DPS 4.51 4.50 3.03 4.20 3.00 0.70 0.65 38.06%
NAPS 0.77 0.78 0.72 0.00 0.56 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 374,374
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 76.36 56.68 39.87 43.05 61.08 40.59 19.93 25.06%
EPS 6.71 4.73 3.14 5.35 6.94 4.90 4.06 8.72%
DPS 2.69 2.37 1.60 1.84 1.31 0.31 0.11 70.28%
NAPS 0.4592 0.4105 0.3812 0.00 0.2451 0.1886 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.92 0.53 0.62 0.69 0.64 0.75 1.02 -
P/RPS 0.72 0.49 0.82 0.70 0.46 0.81 0.90 -3.64%
P/EPS 8.17 5.90 10.46 5.65 4.04 6.71 4.42 10.77%
EY 12.23 16.96 9.56 17.69 24.77 14.91 22.65 -9.75%
DY 4.90 8.49 4.88 6.09 4.69 0.94 0.64 40.34%
P/NAPS 1.19 0.68 0.86 0.00 1.14 1.74 0.00 -
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 24/07/13 26/07/12 28/07/11 29/07/10 16/07/09 11/07/08 - -
Price 1.11 0.57 0.60 0.74 0.65 0.68 0.00 -
P/RPS 0.87 0.53 0.80 0.75 0.47 0.73 0.00 -
P/EPS 9.86 6.34 10.12 6.06 4.10 6.08 0.00 -
EY 10.14 15.77 9.88 16.49 24.39 16.44 0.00 -
DY 4.06 7.89 5.05 5.68 4.62 1.04 0.00 -
P/NAPS 1.44 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