[PANTECH] QoQ Annualized Quarter Result on 31-May-2012 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 44.45%
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 635,663 641,153 618,690 580,920 437,031 411,440 391,854 38.10%
PBT 80,254 81,948 81,164 71,644 47,159 44,573 38,038 64.57%
Tax -24,192 -25,442 -27,634 -21,808 -12,661 -12,814 -11,078 68.40%
NP 56,062 56,505 53,530 49,836 34,498 31,758 26,960 62.98%
-
NP to SH 56,066 56,510 53,538 49,844 34,506 31,768 26,970 62.95%
-
Tax Rate 30.14% 31.05% 34.05% 30.44% 26.85% 28.75% 29.12% -
Total Cost 579,601 584,648 565,160 531,084 402,533 379,681 364,894 36.17%
-
Net Worth 353,644 347,324 328,902 350,887 337,852 333,293 324,722 5.85%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 21,983 21,277 20,099 17,994 15,766 13,211 9,020 81.19%
Div Payout % 39.21% 37.65% 37.54% 36.10% 45.69% 41.59% 33.44% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 353,644 347,324 328,902 350,887 337,852 333,293 324,722 5.85%
NOSH 477,897 469,357 456,808 449,855 450,469 450,396 451,003 3.94%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 8.82% 8.81% 8.65% 8.58% 7.89% 7.72% 6.88% -
ROE 15.85% 16.27% 16.28% 14.21% 10.21% 9.53% 8.31% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 133.01 136.60 135.44 129.13 97.02 91.35 86.88 32.86%
EPS 11.73 12.04 11.72 11.08 7.66 7.05 5.98 56.76%
DPS 4.60 4.53 4.40 4.00 3.50 2.93 2.00 74.33%
NAPS 0.74 0.74 0.72 0.78 0.75 0.74 0.72 1.84%
Adjusted Per Share Value based on latest NOSH - 449,855
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 74.58 75.22 72.58 68.15 51.27 48.27 45.97 38.11%
EPS 6.58 6.63 6.28 5.85 4.05 3.73 3.16 63.13%
DPS 2.58 2.50 2.36 2.11 1.85 1.55 1.06 81.04%
NAPS 0.4149 0.4075 0.3859 0.4117 0.3964 0.391 0.381 5.85%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.72 0.70 0.68 0.53 0.51 0.46 0.51 -
P/RPS 0.54 0.51 0.50 0.41 0.53 0.50 0.59 -5.73%
P/EPS 6.14 5.81 5.80 4.78 6.66 6.52 8.53 -19.69%
EY 16.29 17.20 17.24 20.91 15.02 15.33 11.73 24.49%
DY 6.39 6.48 6.47 7.55 6.86 6.38 3.92 38.54%
P/NAPS 0.97 0.95 0.94 0.68 0.68 0.62 0.71 23.14%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 -
Price 0.745 0.755 0.68 0.57 0.52 0.52 0.47 -
P/RPS 0.56 0.55 0.50 0.44 0.54 0.57 0.54 2.45%
P/EPS 6.35 6.27 5.80 5.14 6.79 7.37 7.86 -13.26%
EY 15.75 15.95 17.24 19.44 14.73 13.56 12.72 15.32%
DY 6.17 6.00 6.47 7.02 6.73 5.64 4.26 28.04%
P/NAPS 1.01 1.02 0.94 0.73 0.69 0.70 0.65 34.19%

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