[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2013 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -0.79%
YoY- 62.48%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 596,237 632,178 649,052 635,663 641,153 618,690 580,920 1.74%
PBT 75,708 80,886 74,088 80,254 81,948 81,164 71,644 3.74%
Tax -20,828 -22,752 -19,040 -24,192 -25,442 -27,634 -21,808 -3.01%
NP 54,880 58,134 55,048 56,062 56,505 53,530 49,836 6.63%
-
NP to SH 54,881 58,136 55,052 56,066 56,510 53,538 49,844 6.62%
-
Tax Rate 27.51% 28.13% 25.70% 30.14% 31.05% 34.05% 30.44% -
Total Cost 541,357 574,044 594,004 579,601 584,648 565,160 531,084 1.28%
-
Net Worth 398,679 384,413 392,500 353,644 347,324 328,902 350,887 8.87%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 24,423 25,276 24,467 21,983 21,277 20,099 17,994 22.56%
Div Payout % 44.50% 43.48% 44.44% 39.21% 37.65% 37.54% 36.10% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 398,679 384,413 392,500 353,644 347,324 328,902 350,887 8.87%
NOSH 538,756 526,594 509,740 477,897 469,357 456,808 449,855 12.76%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 9.20% 9.20% 8.48% 8.82% 8.81% 8.65% 8.58% -
ROE 13.77% 15.12% 14.03% 15.85% 16.27% 16.28% 14.21% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 110.67 120.05 127.33 133.01 136.60 135.44 129.13 -9.76%
EPS 10.19 11.04 10.80 11.73 12.04 11.72 11.08 -5.42%
DPS 4.53 4.80 4.80 4.60 4.53 4.40 4.00 8.64%
NAPS 0.74 0.73 0.77 0.74 0.74 0.72 0.78 -3.44%
Adjusted Per Share Value based on latest NOSH - 478,106
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 69.76 73.96 75.94 74.37 75.01 72.38 67.96 1.75%
EPS 6.42 6.80 6.44 6.56 6.61 6.26 5.83 6.63%
DPS 2.86 2.96 2.86 2.57 2.49 2.35 2.11 22.45%
NAPS 0.4664 0.4497 0.4592 0.4137 0.4064 0.3848 0.4105 8.87%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.99 0.945 0.92 0.72 0.70 0.68 0.53 -
P/RPS 0.89 0.79 0.72 0.54 0.51 0.50 0.41 67.57%
P/EPS 9.72 8.56 8.52 6.14 5.81 5.80 4.78 60.43%
EY 10.29 11.68 11.74 16.29 17.20 17.24 20.91 -37.64%
DY 4.58 5.08 5.22 6.39 6.48 6.47 7.55 -28.31%
P/NAPS 1.34 1.29 1.19 0.97 0.95 0.94 0.68 57.11%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 -
Price 0.975 1.03 1.11 0.745 0.755 0.68 0.57 -
P/RPS 0.88 0.86 0.87 0.56 0.55 0.50 0.44 58.67%
P/EPS 9.57 9.33 10.28 6.35 6.27 5.80 5.14 51.28%
EY 10.45 10.72 9.73 15.75 15.95 17.24 19.44 -33.86%
DY 4.65 4.66 4.32 6.17 6.00 6.47 7.02 -23.99%
P/NAPS 1.32 1.41 1.44 1.01 1.02 0.94 0.73 48.36%

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