[PANTECH] QoQ Cumulative Quarter Result on 29-Feb-2008 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- 31.8%
YoY- 26.8%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 371,830 238,990 113,360 313,323 237,627 160,359 79,753 178.30%
PBT 69,068 46,262 22,181 45,021 33,851 22,696 10,589 247.90%
Tax -18,217 -12,663 -6,469 -10,879 -7,946 -5,869 -2,662 259.19%
NP 50,851 33,599 15,712 34,142 25,905 16,827 7,927 244.07%
-
NP to SH 50,851 33,599 15,712 34,142 25,905 16,827 7,927 244.07%
-
Tax Rate 26.38% 27.37% 29.16% 24.16% 23.47% 25.86% 25.14% -
Total Cost 320,979 205,391 97,648 279,181 211,722 143,532 71,826 170.56%
-
Net Worth 194,860 179,994 161,244 58,498 140,999 134,975 126,111 33.54%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 7,494 4,499 - 2,639 2,999 2,999 - -
Div Payout % 14.74% 13.39% - 7.73% 11.58% 17.83% - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 194,860 179,994 161,244 58,498 140,999 134,975 126,111 33.54%
NOSH 374,731 374,988 374,988 149,995 149,999 149,973 150,132 83.69%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 13.68% 14.06% 13.86% 10.90% 10.90% 10.49% 9.94% -
ROE 26.10% 18.67% 9.74% 58.36% 18.37% 12.47% 6.29% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 99.23 63.73 30.23 208.89 158.42 106.93 53.12 51.50%
EPS 13.57 8.96 4.19 9.10 17.27 11.22 5.28 87.30%
DPS 2.00 1.20 0.00 1.76 2.00 2.00 0.00 -
NAPS 0.52 0.48 0.43 0.39 0.94 0.90 0.84 -27.30%
Adjusted Per Share Value based on latest NOSH - 149,981
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 43.49 27.96 13.26 36.65 27.80 18.76 9.33 178.26%
EPS 5.95 3.93 1.84 3.99 3.03 1.97 0.93 243.46%
DPS 0.88 0.53 0.00 0.31 0.35 0.35 0.00 -
NAPS 0.2279 0.2105 0.1886 0.0684 0.1649 0.1579 0.1475 33.54%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.40 0.62 0.75 0.76 1.00 1.14 1.02 -
P/RPS 0.40 0.97 2.48 0.36 0.63 1.07 1.92 -64.75%
P/EPS 2.95 6.92 17.90 3.34 5.79 10.16 19.32 -71.33%
EY 33.93 14.45 5.59 29.95 17.27 9.84 5.18 248.88%
DY 5.00 1.94 0.00 2.32 2.00 1.75 0.00 -
P/NAPS 0.77 1.29 1.74 1.95 1.06 1.27 1.21 -25.95%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 23/07/07 -
Price 0.39 0.48 0.68 0.70 0.74 1.20 1.30 -
P/RPS 0.39 0.75 2.25 0.34 0.47 1.12 2.45 -70.52%
P/EPS 2.87 5.36 16.23 3.08 4.28 10.70 24.62 -76.04%
EY 34.79 18.67 6.16 32.52 23.34 9.35 4.06 317.11%
DY 5.13 2.50 0.00 2.51 2.70 1.67 0.00 -
P/NAPS 0.75 1.00 1.58 1.79 0.79 1.33 1.55 -38.28%

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