[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2013 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 32.28%
YoY- 62.48%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 447,178 316,089 162,263 635,663 480,865 309,345 145,230 111.50%
PBT 56,781 40,443 18,522 80,254 61,461 40,582 17,911 115.65%
Tax -15,621 -11,376 -4,760 -24,192 -19,082 -13,817 -5,452 101.60%
NP 41,160 29,067 13,762 56,062 42,379 26,765 12,459 121.65%
-
NP to SH 41,161 29,068 13,763 56,066 42,383 26,769 12,461 121.63%
-
Tax Rate 27.51% 28.13% 25.70% 30.14% 31.05% 34.05% 30.44% -
Total Cost 406,018 287,022 148,501 579,601 438,486 282,580 132,771 110.53%
-
Net Worth 398,679 384,413 392,500 353,644 347,324 328,902 350,887 8.87%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 18,317 12,638 6,116 21,983 15,958 10,049 4,498 154.79%
Div Payout % 44.50% 43.48% 44.44% 39.21% 37.65% 37.54% 36.10% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 398,679 384,413 392,500 353,644 347,324 328,902 350,887 8.87%
NOSH 538,756 526,594 509,740 477,897 469,357 456,808 449,855 12.76%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 9.20% 9.20% 8.48% 8.82% 8.81% 8.65% 8.58% -
ROE 10.32% 7.56% 3.51% 15.85% 12.20% 8.14% 3.55% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 83.00 60.03 31.83 133.01 102.45 67.72 32.28 87.57%
EPS 7.64 5.52 2.70 11.73 9.03 5.86 2.77 96.55%
DPS 3.40 2.40 1.20 4.60 3.40 2.20 1.00 125.94%
NAPS 0.74 0.73 0.77 0.74 0.74 0.72 0.78 -3.44%
Adjusted Per Share Value based on latest NOSH - 478,106
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 52.31 36.97 18.98 74.36 56.25 36.18 16.99 111.49%
EPS 4.81 3.40 1.61 6.56 4.96 3.13 1.46 121.24%
DPS 2.14 1.48 0.72 2.57 1.87 1.18 0.53 153.35%
NAPS 0.4663 0.4497 0.4591 0.4137 0.4063 0.3847 0.4104 8.87%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.99 0.945 0.92 0.72 0.70 0.68 0.53 -
P/RPS 1.19 1.57 2.89 0.54 0.68 1.00 1.64 -19.23%
P/EPS 12.96 17.12 34.07 6.14 7.75 11.60 19.13 -22.84%
EY 7.72 5.84 2.93 16.29 12.90 8.62 5.23 29.61%
DY 3.43 2.54 1.30 6.39 4.86 3.24 1.89 48.72%
P/NAPS 1.34 1.29 1.19 0.97 0.95 0.94 0.68 57.11%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 -
Price 0.975 1.03 1.11 0.745 0.755 0.68 0.57 -
P/RPS 1.17 1.72 3.49 0.56 0.74 1.00 1.77 -24.09%
P/EPS 12.76 18.66 41.11 6.35 8.36 11.60 20.58 -27.26%
EY 7.84 5.36 2.43 15.75 11.96 8.62 4.86 37.50%
DY 3.49 2.33 1.08 6.17 4.50 3.24 1.75 58.37%
P/NAPS 1.32 1.41 1.44 1.01 1.02 0.94 0.73 48.36%

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