[PANTECH] QoQ Annualized Quarter Result on 31-May-2011 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- -13.83%
YoY- -25.69%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 437,031 411,440 391,854 381,380 335,779 350,496 374,890 10.77%
PBT 47,159 44,573 38,038 36,864 37,369 41,564 47,888 -1.01%
Tax -12,661 -12,814 -11,078 -11,888 -8,389 -9,688 -12,320 1.83%
NP 34,498 31,758 26,960 24,976 28,980 31,876 35,568 -2.01%
-
NP to SH 34,506 31,768 26,970 24,984 28,994 31,885 35,580 -2.02%
-
Tax Rate 26.85% 28.75% 29.12% 32.25% 22.45% 23.31% 25.73% -
Total Cost 402,533 379,681 364,894 356,404 306,799 318,620 339,322 12.07%
-
Net Worth 337,852 333,293 324,722 325,878 314,603 251,254 0 -
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 15,766 13,211 9,020 - 14,831 12,562 11,215 25.51%
Div Payout % 45.69% 41.59% 33.44% - 51.15% 39.40% 31.52% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 337,852 333,293 324,722 325,878 314,603 251,254 0 -
NOSH 450,469 450,396 451,003 452,608 449,434 448,667 373,860 13.24%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 7.89% 7.72% 6.88% 6.55% 8.63% 9.09% 9.49% -
ROE 10.21% 9.53% 8.31% 7.67% 9.22% 12.69% 0.00% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 97.02 91.35 86.88 84.26 74.71 78.12 100.28 -2.18%
EPS 7.66 7.05 5.98 5.52 6.45 7.11 7.92 -2.20%
DPS 3.50 2.93 2.00 0.00 3.30 2.80 3.00 10.83%
NAPS 0.75 0.74 0.72 0.72 0.70 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 452,608
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 51.27 48.27 45.97 44.74 39.39 41.12 43.98 10.77%
EPS 4.05 3.73 3.16 2.93 3.40 3.74 4.17 -1.92%
DPS 1.85 1.55 1.06 0.00 1.74 1.47 1.32 25.26%
NAPS 0.3964 0.391 0.381 0.3823 0.3691 0.2948 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.51 0.46 0.51 0.62 0.62 0.59 0.73 -
P/RPS 0.53 0.50 0.59 0.74 0.83 0.76 0.73 -19.23%
P/EPS 6.66 6.52 8.53 11.23 9.61 8.30 7.67 -8.99%
EY 15.02 15.33 11.73 8.90 10.41 12.05 13.04 9.89%
DY 6.86 6.38 3.92 0.00 5.32 4.75 4.11 40.75%
P/NAPS 0.68 0.62 0.71 0.86 0.89 1.05 0.00 -
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 -
Price 0.52 0.52 0.47 0.60 0.63 0.65 0.78 -
P/RPS 0.54 0.57 0.54 0.71 0.84 0.83 0.78 -21.75%
P/EPS 6.79 7.37 7.86 10.87 9.77 9.15 8.20 -11.83%
EY 14.73 13.56 12.72 9.20 10.24 10.93 12.20 13.39%
DY 6.73 5.64 4.26 0.00 5.24 4.31 3.85 45.16%
P/NAPS 0.69 0.70 0.65 0.83 0.90 1.16 0.00 -

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