[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2010 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -4.76%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 350,496 374,890 361,224 401,578 447,349 486,586 495,692 -20.61%
PBT 41,564 47,888 44,768 66,758 74,674 80,830 73,068 -31.32%
Tax -9,688 -12,320 -11,160 -15,887 -21,258 -24,204 -18,736 -35.55%
NP 31,876 35,568 33,608 50,871 53,416 56,626 54,332 -29.89%
-
NP to SH 31,885 35,580 33,620 50,871 53,416 56,626 54,332 -29.88%
-
Tax Rate 23.31% 25.73% 24.93% 23.80% 28.47% 29.94% 25.64% -
Total Cost 318,620 339,322 327,616 350,707 393,933 429,960 441,360 -19.51%
-
Net Worth 251,254 0 0 231,938 231,918 224,409 209,544 12.85%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 12,562 11,215 - 15,711 14,962 11,220 - -
Div Payout % 39.40% 31.52% - 30.89% 28.01% 19.82% - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 251,254 0 0 231,938 231,918 224,409 209,544 12.85%
NOSH 448,667 373,860 374,374 374,093 374,061 374,015 374,187 12.85%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 9.09% 9.49% 9.30% 12.67% 11.94% 11.64% 10.96% -
ROE 12.69% 0.00% 0.00% 21.93% 23.03% 25.23% 25.93% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 78.12 100.28 96.49 107.35 119.59 130.10 132.47 -29.65%
EPS 7.11 7.92 7.48 11.33 14.28 15.14 14.52 -37.84%
DPS 2.80 3.00 0.00 4.20 4.00 3.00 0.00 -
NAPS 0.56 0.00 0.00 0.62 0.62 0.60 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 374,218
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 41.00 43.85 42.25 46.97 52.33 56.92 57.98 -20.61%
EPS 3.73 4.16 3.93 5.95 6.25 6.62 6.36 -29.91%
DPS 1.47 1.31 0.00 1.84 1.75 1.31 0.00 -
NAPS 0.2939 0.00 0.00 0.2713 0.2713 0.2625 0.2451 12.85%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.59 0.73 0.69 0.78 0.79 0.76 0.64 -
P/RPS 0.76 0.73 0.72 0.73 0.66 0.58 0.48 35.80%
P/EPS 8.30 7.67 7.68 5.74 5.53 5.02 4.41 52.37%
EY 12.05 13.04 13.01 17.43 18.08 19.92 22.69 -34.39%
DY 4.75 4.11 0.00 5.38 5.06 3.95 0.00 -
P/NAPS 1.05 0.00 0.00 1.26 1.27 1.27 1.14 -5.33%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 -
Price 0.65 0.78 0.74 0.77 0.81 0.80 0.65 -
P/RPS 0.83 0.78 0.77 0.72 0.68 0.61 0.49 42.05%
P/EPS 9.15 8.20 8.24 5.66 5.67 5.28 4.48 60.90%
EY 10.93 12.20 12.14 17.66 17.63 18.93 22.34 -37.88%
DY 4.31 3.85 0.00 5.45 4.94 3.75 0.00 -
P/NAPS 1.16 0.00 0.00 1.24 1.31 1.33 1.16 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