[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 5.55%
YoY- 77.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 632,178 649,052 635,663 641,153 618,690 580,920 437,031 27.81%
PBT 80,886 74,088 80,254 81,948 81,164 71,644 47,159 43.14%
Tax -22,752 -19,040 -24,192 -25,442 -27,634 -21,808 -12,661 47.65%
NP 58,134 55,048 56,062 56,505 53,530 49,836 34,498 41.47%
-
NP to SH 58,136 55,052 56,066 56,510 53,538 49,844 34,506 41.45%
-
Tax Rate 28.13% 25.70% 30.14% 31.05% 34.05% 30.44% 26.85% -
Total Cost 574,044 594,004 579,601 584,648 565,160 531,084 402,533 26.61%
-
Net Worth 384,413 392,500 353,644 347,324 328,902 350,887 337,852 8.96%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 25,276 24,467 21,983 21,277 20,099 17,994 15,766 36.86%
Div Payout % 43.48% 44.44% 39.21% 37.65% 37.54% 36.10% 45.69% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 384,413 392,500 353,644 347,324 328,902 350,887 337,852 8.96%
NOSH 526,594 509,740 477,897 469,357 456,808 449,855 450,469 10.93%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.20% 8.48% 8.82% 8.81% 8.65% 8.58% 7.89% -
ROE 15.12% 14.03% 15.85% 16.27% 16.28% 14.21% 10.21% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 120.05 127.33 133.01 136.60 135.44 129.13 97.02 15.21%
EPS 11.04 10.80 11.73 12.04 11.72 11.08 7.66 27.50%
DPS 4.80 4.80 4.60 4.53 4.40 4.00 3.50 23.36%
NAPS 0.73 0.77 0.74 0.74 0.72 0.78 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 468,858
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 73.95 75.92 74.36 75.00 72.37 67.95 51.12 27.82%
EPS 6.80 6.44 6.56 6.61 6.26 5.83 4.04 41.36%
DPS 2.96 2.86 2.57 2.49 2.35 2.10 1.84 37.17%
NAPS 0.4497 0.4591 0.4137 0.4063 0.3847 0.4104 0.3952 8.96%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.945 0.92 0.72 0.70 0.68 0.53 0.51 -
P/RPS 0.79 0.72 0.54 0.51 0.50 0.41 0.53 30.39%
P/EPS 8.56 8.52 6.14 5.81 5.80 4.78 6.66 18.15%
EY 11.68 11.74 16.29 17.20 17.24 20.91 15.02 -15.39%
DY 5.08 5.22 6.39 6.48 6.47 7.55 6.86 -18.10%
P/NAPS 1.29 1.19 0.97 0.95 0.94 0.68 0.68 53.06%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 -
Price 1.03 1.11 0.745 0.755 0.68 0.57 0.52 -
P/RPS 0.86 0.87 0.56 0.55 0.50 0.44 0.54 36.25%
P/EPS 9.33 10.28 6.35 6.27 5.80 5.14 6.79 23.52%
EY 10.72 9.73 15.75 15.95 17.24 19.44 14.73 -19.04%
DY 4.66 4.32 6.17 6.00 6.47 7.02 6.73 -21.68%
P/NAPS 1.41 1.44 1.01 1.02 0.94 0.73 0.69 60.82%

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