[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2009 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 20.86%
YoY- 80.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 335,512 243,293 123,923 511,595 371,830 238,990 113,360 106.00%
PBT 56,006 40,415 18,267 82,001 69,068 46,262 22,181 85.32%
Tax -15,944 -12,102 -4,684 -20,542 -18,217 -12,663 -6,469 82.36%
NP 40,062 28,313 13,583 61,459 50,851 33,599 15,712 86.53%
-
NP to SH 40,062 28,313 13,583 61,459 50,851 33,599 15,712 86.53%
-
Tax Rate 28.47% 29.94% 25.64% 25.05% 26.38% 27.37% 29.16% -
Total Cost 295,450 214,980 110,340 450,136 320,979 205,391 97,648 109.05%
-
Net Worth 231,918 224,409 209,544 198,277 194,860 179,994 161,244 27.39%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 11,221 5,610 - 11,223 7,494 4,499 - -
Div Payout % 28.01% 19.82% - 18.26% 14.74% 13.39% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 231,918 224,409 209,544 198,277 194,860 179,994 161,244 27.39%
NOSH 374,061 374,015 374,187 374,109 374,731 374,988 374,988 -0.16%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 11.94% 11.64% 10.96% 12.01% 13.68% 14.06% 13.86% -
ROE 17.27% 12.62% 6.48% 31.00% 26.10% 18.67% 9.74% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 89.69 65.05 33.12 136.75 99.23 63.73 30.23 106.33%
EPS 10.71 7.57 3.63 16.43 13.57 8.96 4.19 86.83%
DPS 3.00 1.50 0.00 3.00 2.00 1.20 0.00 -
NAPS 0.62 0.60 0.56 0.53 0.52 0.48 0.43 27.60%
Adjusted Per Share Value based on latest NOSH - 373,702
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 39.25 28.46 14.50 59.84 43.49 27.96 13.26 106.02%
EPS 4.69 3.31 1.59 7.19 5.95 3.93 1.84 86.49%
DPS 1.31 0.66 0.00 1.31 0.88 0.53 0.00 -
NAPS 0.2713 0.2625 0.2451 0.2319 0.2279 0.2105 0.1886 27.40%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.79 0.76 0.64 0.36 0.40 0.62 0.75 -
P/RPS 0.88 1.17 1.93 0.26 0.40 0.97 2.48 -49.84%
P/EPS 7.38 10.04 17.63 2.19 2.95 6.92 17.90 -44.57%
EY 13.56 9.96 5.67 45.63 33.93 14.45 5.59 80.43%
DY 3.80 1.97 0.00 8.33 5.00 1.94 0.00 -
P/NAPS 1.27 1.27 1.14 0.68 0.77 1.29 1.74 -18.91%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 -
Price 0.81 0.80 0.65 0.47 0.39 0.48 0.68 -
P/RPS 0.90 1.23 1.96 0.34 0.39 0.75 2.25 -45.68%
P/EPS 7.56 10.57 17.91 2.86 2.87 5.36 16.23 -39.88%
EY 13.22 9.46 5.58 34.95 34.79 18.67 6.16 66.30%
DY 3.70 1.87 0.00 6.38 5.13 2.50 0.00 -
P/NAPS 1.31 1.33 1.16 0.89 0.75 1.00 1.58 -11.73%

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