[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -5.67%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 374,890 361,224 401,578 447,349 486,586 495,692 511,595 -18.67%
PBT 47,888 44,768 66,758 74,674 80,830 73,068 82,001 -30.06%
Tax -12,320 -11,160 -15,887 -21,258 -24,204 -18,736 -20,542 -28.81%
NP 35,568 33,608 50,871 53,416 56,626 54,332 61,459 -30.48%
-
NP to SH 35,580 33,620 50,871 53,416 56,626 54,332 61,459 -30.46%
-
Tax Rate 25.73% 24.93% 23.80% 28.47% 29.94% 25.64% 25.05% -
Total Cost 339,322 327,616 350,707 393,933 429,960 441,360 450,136 -17.12%
-
Net Worth 0 0 231,938 231,918 224,409 209,544 198,277 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 11,215 - 15,711 14,962 11,220 - 11,223 -0.04%
Div Payout % 31.52% - 30.89% 28.01% 19.82% - 18.26% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 0 0 231,938 231,918 224,409 209,544 198,277 -
NOSH 373,860 374,374 374,093 374,061 374,015 374,187 374,109 -0.04%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 9.49% 9.30% 12.67% 11.94% 11.64% 10.96% 12.01% -
ROE 0.00% 0.00% 21.93% 23.03% 25.23% 25.93% 31.00% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 100.28 96.49 107.35 119.59 130.10 132.47 136.75 -18.63%
EPS 7.92 7.48 11.33 14.28 15.14 14.52 16.43 -38.43%
DPS 3.00 0.00 4.20 4.00 3.00 0.00 3.00 0.00%
NAPS 0.00 0.00 0.62 0.62 0.60 0.56 0.53 -
Adjusted Per Share Value based on latest NOSH - 374,171
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 43.85 42.25 46.97 52.33 56.92 57.98 59.84 -18.67%
EPS 4.16 3.93 5.95 6.25 6.62 6.36 7.19 -30.49%
DPS 1.31 0.00 1.84 1.75 1.31 0.00 1.31 0.00%
NAPS 0.00 0.00 0.2713 0.2713 0.2625 0.2451 0.2319 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.73 0.69 0.78 0.79 0.76 0.64 0.36 -
P/RPS 0.73 0.72 0.73 0.66 0.58 0.48 0.26 98.64%
P/EPS 7.67 7.68 5.74 5.53 5.02 4.41 2.19 130.09%
EY 13.04 13.01 17.43 18.08 19.92 22.69 45.63 -56.51%
DY 4.11 0.00 5.38 5.06 3.95 0.00 8.33 -37.47%
P/NAPS 0.00 0.00 1.26 1.27 1.27 1.14 0.68 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 -
Price 0.78 0.74 0.77 0.81 0.80 0.65 0.47 -
P/RPS 0.78 0.77 0.72 0.68 0.61 0.49 0.34 73.68%
P/EPS 8.20 8.24 5.66 5.67 5.28 4.48 2.86 101.43%
EY 12.20 12.14 17.66 17.63 18.93 22.34 34.95 -50.32%
DY 3.85 0.00 5.45 4.94 3.75 0.00 6.38 -28.52%
P/NAPS 0.00 0.00 1.24 1.31 1.33 1.16 0.89 -

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