[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2007 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 2.63%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 477,980 453,440 313,323 316,836 320,718 319,012 90,605 201.52%
PBT 92,524 88,724 45,021 45,134 45,392 42,356 28,503 118.45%
Tax -25,326 -25,876 -10,879 -10,594 -11,738 -10,648 -1,577 531.20%
NP 67,198 62,848 34,142 34,540 33,654 31,708 26,926 83.47%
-
NP to SH 67,198 62,848 34,142 34,540 33,654 31,708 26,926 83.47%
-
Tax Rate 27.37% 29.16% 24.16% 23.47% 25.86% 25.14% 5.53% -
Total Cost 410,782 390,592 279,181 282,296 287,064 287,304 63,679 244.58%
-
Net Worth 179,994 161,244 58,498 140,999 134,975 126,111 32,171 213.51%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 8,999 - 2,639 4,000 5,998 - 1,221 276.43%
Div Payout % 13.39% - 7.73% 11.58% 17.83% - 4.54% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 179,994 161,244 58,498 140,999 134,975 126,111 32,171 213.51%
NOSH 374,988 374,988 149,995 150,000 149,973 150,132 40,722 336.38%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 14.06% 13.86% 10.90% 10.90% 10.49% 9.94% 29.72% -
ROE 37.33% 38.98% 58.36% 24.50% 24.93% 25.14% 83.70% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 127.47 120.92 208.89 211.22 213.85 212.49 222.49 -30.90%
EPS 17.92 16.76 9.10 23.03 22.44 21.12 66.12 -57.95%
DPS 2.40 0.00 1.76 2.67 4.00 0.00 3.00 -13.76%
NAPS 0.48 0.43 0.39 0.94 0.90 0.84 0.79 -28.15%
Adjusted Per Share Value based on latest NOSH - 150,049
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 56.08 53.20 36.76 37.17 37.63 37.43 10.63 201.52%
EPS 7.88 7.37 4.01 4.05 3.95 3.72 3.16 83.38%
DPS 1.06 0.00 0.31 0.47 0.70 0.00 0.14 283.22%
NAPS 0.2112 0.1892 0.0686 0.1654 0.1584 0.148 0.0377 213.78%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.62 0.75 0.76 1.00 1.14 1.02 0.74 -
P/RPS 0.49 0.62 0.36 0.47 0.53 0.48 0.33 29.99%
P/EPS 3.46 4.47 3.34 4.34 5.08 4.83 1.12 111.39%
EY 28.90 22.35 29.95 23.03 19.68 20.71 89.35 -52.71%
DY 3.87 0.00 2.32 2.67 3.51 0.00 4.05 -2.97%
P/NAPS 1.29 1.74 1.95 1.06 1.27 1.21 0.94 23.37%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 23/07/07 23/04/07 -
Price 0.48 0.68 0.70 0.74 1.20 1.30 0.99 -
P/RPS 0.38 0.56 0.34 0.35 0.56 0.61 0.44 -9.27%
P/EPS 2.68 4.06 3.08 3.21 5.35 6.16 1.50 46.98%
EY 37.33 24.65 32.52 31.12 18.70 16.25 66.79 -32.02%
DY 5.00 0.00 2.51 3.60 3.33 0.00 3.03 39.43%
P/NAPS 1.00 1.58 1.79 0.79 1.33 1.55 1.25 -13.76%

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