[PANTECH] QoQ Annualized Quarter Result on 29-Feb-2012 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 8.62%
YoY- 19.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 641,153 618,690 580,920 437,031 411,440 391,854 381,380 41.25%
PBT 81,948 81,164 71,644 47,159 44,573 38,038 36,864 70.08%
Tax -25,442 -27,634 -21,808 -12,661 -12,814 -11,078 -11,888 65.84%
NP 56,505 53,530 49,836 34,498 31,758 26,960 24,976 72.07%
-
NP to SH 56,510 53,538 49,844 34,506 31,768 26,970 24,984 72.05%
-
Tax Rate 31.05% 34.05% 30.44% 26.85% 28.75% 29.12% 32.25% -
Total Cost 584,648 565,160 531,084 402,533 379,681 364,894 356,404 38.96%
-
Net Worth 347,324 328,902 350,887 337,852 333,293 324,722 325,878 4.32%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 21,277 20,099 17,994 15,766 13,211 9,020 - -
Div Payout % 37.65% 37.54% 36.10% 45.69% 41.59% 33.44% - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 347,324 328,902 350,887 337,852 333,293 324,722 325,878 4.32%
NOSH 469,357 456,808 449,855 450,469 450,396 451,003 452,608 2.44%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 8.81% 8.65% 8.58% 7.89% 7.72% 6.88% 6.55% -
ROE 16.27% 16.28% 14.21% 10.21% 9.53% 8.31% 7.67% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 136.60 135.44 129.13 97.02 91.35 86.88 84.26 37.88%
EPS 12.04 11.72 11.08 7.66 7.05 5.98 5.52 67.94%
DPS 4.53 4.40 4.00 3.50 2.93 2.00 0.00 -
NAPS 0.74 0.72 0.78 0.75 0.74 0.72 0.72 1.83%
Adjusted Per Share Value based on latest NOSH - 450,632
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 75.22 72.58 68.15 51.27 48.27 45.97 44.74 41.25%
EPS 6.63 6.28 5.85 4.05 3.73 3.16 2.93 72.10%
DPS 2.50 2.36 2.11 1.85 1.55 1.06 0.00 -
NAPS 0.4075 0.3859 0.4117 0.3964 0.391 0.381 0.3823 4.33%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.70 0.68 0.53 0.51 0.46 0.51 0.62 -
P/RPS 0.51 0.50 0.41 0.53 0.50 0.59 0.74 -21.92%
P/EPS 5.81 5.80 4.78 6.66 6.52 8.53 11.23 -35.47%
EY 17.20 17.24 20.91 15.02 15.33 11.73 8.90 54.96%
DY 6.48 6.47 7.55 6.86 6.38 3.92 0.00 -
P/NAPS 0.95 0.94 0.68 0.68 0.62 0.71 0.86 6.84%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 -
Price 0.755 0.68 0.57 0.52 0.52 0.47 0.60 -
P/RPS 0.55 0.50 0.44 0.54 0.57 0.54 0.71 -15.61%
P/EPS 6.27 5.80 5.14 6.79 7.37 7.86 10.87 -30.63%
EY 15.95 17.24 19.44 14.73 13.56 12.72 9.20 44.17%
DY 6.00 6.47 7.02 6.73 5.64 4.26 0.00 -
P/NAPS 1.02 0.94 0.73 0.69 0.70 0.65 0.83 14.68%

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