[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2011 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 17.79%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 618,690 580,920 437,031 411,440 391,854 381,380 335,779 50.01%
PBT 81,164 71,644 47,159 44,573 38,038 36,864 37,369 67.31%
Tax -27,634 -21,808 -12,661 -12,814 -11,078 -11,888 -8,389 120.59%
NP 53,530 49,836 34,498 31,758 26,960 24,976 28,980 50.26%
-
NP to SH 53,538 49,844 34,506 31,768 26,970 24,984 28,994 50.23%
-
Tax Rate 34.05% 30.44% 26.85% 28.75% 29.12% 32.25% 22.45% -
Total Cost 565,160 531,084 402,533 379,681 364,894 356,404 306,799 49.99%
-
Net Worth 328,902 350,887 337,852 333,293 324,722 325,878 314,603 2.99%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 20,099 17,994 15,766 13,211 9,020 - 14,831 22.34%
Div Payout % 37.54% 36.10% 45.69% 41.59% 33.44% - 51.15% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 328,902 350,887 337,852 333,293 324,722 325,878 314,603 2.99%
NOSH 456,808 449,855 450,469 450,396 451,003 452,608 449,434 1.08%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 8.65% 8.58% 7.89% 7.72% 6.88% 6.55% 8.63% -
ROE 16.28% 14.21% 10.21% 9.53% 8.31% 7.67% 9.22% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 135.44 129.13 97.02 91.35 86.88 84.26 74.71 48.40%
EPS 11.72 11.08 7.66 7.05 5.98 5.52 6.45 48.63%
DPS 4.40 4.00 3.50 2.93 2.00 0.00 3.30 21.03%
NAPS 0.72 0.78 0.75 0.74 0.72 0.72 0.70 1.88%
Adjusted Per Share Value based on latest NOSH - 451,615
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 72.59 68.15 51.27 48.27 45.97 44.74 39.39 50.03%
EPS 6.28 5.85 4.05 3.73 3.16 2.93 3.40 50.26%
DPS 2.36 2.11 1.85 1.55 1.06 0.00 1.74 22.41%
NAPS 0.3859 0.4117 0.3964 0.391 0.381 0.3823 0.3691 2.99%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.68 0.53 0.51 0.46 0.51 0.62 0.62 -
P/RPS 0.50 0.41 0.53 0.50 0.59 0.74 0.83 -28.56%
P/EPS 5.80 4.78 6.66 6.52 8.53 11.23 9.61 -28.47%
EY 17.24 20.91 15.02 15.33 11.73 8.90 10.41 39.76%
DY 6.47 7.55 6.86 6.38 3.92 0.00 5.32 13.86%
P/NAPS 0.94 0.68 0.68 0.62 0.71 0.86 0.89 3.69%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 -
Price 0.68 0.57 0.52 0.52 0.47 0.60 0.63 -
P/RPS 0.50 0.44 0.54 0.57 0.54 0.71 0.84 -29.12%
P/EPS 5.80 5.14 6.79 7.37 7.86 10.87 9.77 -29.25%
EY 17.24 19.44 14.73 13.56 12.72 9.20 10.24 41.29%
DY 6.47 7.02 6.73 5.64 4.26 0.00 5.24 15.01%
P/NAPS 0.94 0.73 0.69 0.70 0.65 0.83 0.90 2.92%

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