[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2010 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 5.83%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 381,380 335,779 350,496 374,890 361,224 401,578 447,349 -10.09%
PBT 36,864 37,369 41,564 47,888 44,768 66,758 74,674 -37.56%
Tax -11,888 -8,389 -9,688 -12,320 -11,160 -15,887 -21,258 -32.14%
NP 24,976 28,980 31,876 35,568 33,608 50,871 53,416 -39.78%
-
NP to SH 24,984 28,994 31,885 35,580 33,620 50,871 53,416 -39.77%
-
Tax Rate 32.25% 22.45% 23.31% 25.73% 24.93% 23.80% 28.47% -
Total Cost 356,404 306,799 318,620 339,322 327,616 350,707 393,933 -6.46%
-
Net Worth 325,878 314,603 251,254 0 0 231,938 231,918 25.47%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - 14,831 12,562 11,215 - 15,711 14,962 -
Div Payout % - 51.15% 39.40% 31.52% - 30.89% 28.01% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 325,878 314,603 251,254 0 0 231,938 231,918 25.47%
NOSH 452,608 449,434 448,667 373,860 374,374 374,093 374,061 13.56%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 6.55% 8.63% 9.09% 9.49% 9.30% 12.67% 11.94% -
ROE 7.67% 9.22% 12.69% 0.00% 0.00% 21.93% 23.03% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 84.26 74.71 78.12 100.28 96.49 107.35 119.59 -20.83%
EPS 5.52 6.45 7.11 7.92 7.48 11.33 14.28 -46.96%
DPS 0.00 3.30 2.80 3.00 0.00 4.20 4.00 -
NAPS 0.72 0.70 0.56 0.00 0.00 0.62 0.62 10.49%
Adjusted Per Share Value based on latest NOSH - 374,899
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 44.61 39.28 41.00 43.85 42.25 46.97 52.33 -10.10%
EPS 2.92 3.39 3.73 4.16 3.93 5.95 6.25 -39.81%
DPS 0.00 1.73 1.47 1.31 0.00 1.84 1.75 -
NAPS 0.3812 0.368 0.2939 0.00 0.00 0.2713 0.2713 25.47%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.62 0.62 0.59 0.73 0.69 0.78 0.79 -
P/RPS 0.74 0.83 0.76 0.73 0.72 0.73 0.66 7.93%
P/EPS 11.23 9.61 8.30 7.67 7.68 5.74 5.53 60.43%
EY 8.90 10.41 12.05 13.04 13.01 17.43 18.08 -37.68%
DY 0.00 5.32 4.75 4.11 0.00 5.38 5.06 -
P/NAPS 0.86 0.89 1.05 0.00 0.00 1.26 1.27 -22.90%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 -
Price 0.60 0.63 0.65 0.78 0.74 0.77 0.81 -
P/RPS 0.71 0.84 0.83 0.78 0.77 0.72 0.68 2.92%
P/EPS 10.87 9.77 9.15 8.20 8.24 5.66 5.67 54.38%
EY 9.20 10.24 10.93 12.20 12.14 17.66 17.63 -35.20%
DY 0.00 5.24 4.31 3.85 0.00 5.45 4.94 -
P/NAPS 0.83 0.90 1.16 0.00 0.00 1.24 1.31 -26.25%

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