[PANTECH] QoQ Annualized Quarter Result on 31-May-2013 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -1.81%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 575,610 596,237 632,178 649,052 635,663 641,153 618,690 -4.71%
PBT 75,227 75,708 80,886 74,088 80,254 81,948 81,164 -4.95%
Tax -20,590 -20,828 -22,752 -19,040 -24,192 -25,442 -27,634 -17.85%
NP 54,637 54,880 58,134 55,048 56,062 56,505 53,530 1.37%
-
NP to SH 54,638 54,881 58,136 55,052 56,066 56,510 53,538 1.36%
-
Tax Rate 27.37% 27.51% 28.13% 25.70% 30.14% 31.05% 34.05% -
Total Cost 520,973 541,357 574,044 594,004 579,601 584,648 565,160 -5.29%
-
Net Worth 408,936 398,679 384,413 392,500 353,644 347,324 328,902 15.67%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 23,990 24,423 25,276 24,467 21,983 21,277 20,099 12.55%
Div Payout % 43.91% 44.50% 43.48% 44.44% 39.21% 37.65% 37.54% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 408,936 398,679 384,413 392,500 353,644 347,324 328,902 15.67%
NOSH 545,249 538,756 526,594 509,740 477,897 469,357 456,808 12.55%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 9.49% 9.20% 9.20% 8.48% 8.82% 8.81% 8.65% -
ROE 13.36% 13.77% 15.12% 14.03% 15.85% 16.27% 16.28% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 105.57 110.67 120.05 127.33 133.01 136.60 135.44 -15.34%
EPS 10.02 10.19 11.04 10.80 11.73 12.04 11.72 -9.94%
DPS 4.40 4.53 4.80 4.80 4.60 4.53 4.40 0.00%
NAPS 0.75 0.74 0.73 0.77 0.74 0.74 0.72 2.76%
Adjusted Per Share Value based on latest NOSH - 509,740
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 67.33 69.74 73.95 75.92 74.36 75.00 72.37 -4.71%
EPS 6.39 6.42 6.80 6.44 6.56 6.61 6.26 1.38%
DPS 2.81 2.86 2.96 2.86 2.57 2.49 2.35 12.69%
NAPS 0.4783 0.4663 0.4497 0.4591 0.4137 0.4063 0.3847 15.67%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.905 0.99 0.945 0.92 0.72 0.70 0.68 -
P/RPS 0.86 0.89 0.79 0.72 0.54 0.51 0.50 43.69%
P/EPS 9.03 9.72 8.56 8.52 6.14 5.81 5.80 34.43%
EY 11.07 10.29 11.68 11.74 16.29 17.20 17.24 -25.63%
DY 4.86 4.58 5.08 5.22 6.39 6.48 6.47 -17.41%
P/NAPS 1.21 1.34 1.29 1.19 0.97 0.95 0.94 18.38%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 -
Price 1.00 0.975 1.03 1.11 0.745 0.755 0.68 -
P/RPS 0.95 0.88 0.86 0.87 0.56 0.55 0.50 53.58%
P/EPS 9.98 9.57 9.33 10.28 6.35 6.27 5.80 43.73%
EY 10.02 10.45 10.72 9.73 15.75 15.95 17.24 -30.42%
DY 4.40 4.65 4.66 4.32 6.17 6.00 6.47 -22.72%
P/NAPS 1.33 1.32 1.41 1.44 1.01 1.02 0.94 26.11%

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