[PANTECH] QoQ Annualized Quarter Result on 31-May-2009 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
16-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -11.6%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 401,578 447,349 486,586 495,692 511,595 495,773 477,980 -10.99%
PBT 66,758 74,674 80,830 73,068 82,001 92,090 92,524 -19.60%
Tax -15,887 -21,258 -24,204 -18,736 -20,542 -24,289 -25,326 -26.78%
NP 50,871 53,416 56,626 54,332 61,459 67,801 67,198 -16.97%
-
NP to SH 50,871 53,416 56,626 54,332 61,459 67,801 67,198 -16.97%
-
Tax Rate 23.80% 28.47% 29.94% 25.64% 25.05% 26.38% 27.37% -
Total Cost 350,707 393,933 429,960 441,360 450,136 427,972 410,782 -10.03%
-
Net Worth 231,938 231,918 224,409 209,544 198,277 194,860 179,994 18.47%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 15,711 14,962 11,220 - 11,223 9,992 8,999 45.13%
Div Payout % 30.89% 28.01% 19.82% - 18.26% 14.74% 13.39% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 231,938 231,918 224,409 209,544 198,277 194,860 179,994 18.47%
NOSH 374,093 374,061 374,015 374,187 374,109 374,731 374,988 -0.15%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 12.67% 11.94% 11.64% 10.96% 12.01% 13.68% 14.06% -
ROE 21.93% 23.03% 25.23% 25.93% 31.00% 34.79% 37.33% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 107.35 119.59 130.10 132.47 136.75 132.30 127.47 -10.84%
EPS 11.33 14.28 15.14 14.52 16.43 18.09 17.92 -26.39%
DPS 4.20 4.00 3.00 0.00 3.00 2.67 2.40 45.36%
NAPS 0.62 0.62 0.60 0.56 0.53 0.52 0.48 18.65%
Adjusted Per Share Value based on latest NOSH - 374,187
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 47.11 52.48 57.09 58.15 60.02 58.16 56.08 -10.99%
EPS 5.97 6.27 6.64 6.37 7.21 7.95 7.88 -16.93%
DPS 1.84 1.76 1.32 0.00 1.32 1.17 1.06 44.58%
NAPS 0.2721 0.2721 0.2633 0.2458 0.2326 0.2286 0.2112 18.45%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.78 0.79 0.76 0.64 0.36 0.40 0.62 -
P/RPS 0.73 0.66 0.58 0.48 0.26 0.30 0.49 30.53%
P/EPS 5.74 5.53 5.02 4.41 2.19 2.21 3.46 40.26%
EY 17.43 18.08 19.92 22.69 45.63 45.23 28.90 -28.68%
DY 5.38 5.06 3.95 0.00 8.33 6.67 3.87 24.63%
P/NAPS 1.26 1.27 1.27 1.14 0.68 0.77 1.29 -1.56%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 -
Price 0.77 0.81 0.80 0.65 0.47 0.39 0.48 -
P/RPS 0.72 0.68 0.61 0.49 0.34 0.29 0.38 53.29%
P/EPS 5.66 5.67 5.28 4.48 2.86 2.16 2.68 64.83%
EY 17.66 17.63 18.93 22.34 34.95 46.39 37.33 -39.36%
DY 5.45 4.94 3.75 0.00 6.38 6.84 5.00 5.93%
P/NAPS 1.24 1.31 1.33 1.16 0.89 0.75 1.00 15.46%

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