[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2012 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 58.33%
YoY- 77.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 316,089 162,263 635,663 480,865 309,345 145,230 437,031 -19.37%
PBT 40,443 18,522 80,254 61,461 40,582 17,911 47,159 -9.70%
Tax -11,376 -4,760 -24,192 -19,082 -13,817 -5,452 -12,661 -6.86%
NP 29,067 13,762 56,062 42,379 26,765 12,459 34,498 -10.76%
-
NP to SH 29,068 13,763 56,066 42,383 26,769 12,461 34,506 -10.77%
-
Tax Rate 28.13% 25.70% 30.14% 31.05% 34.05% 30.44% 26.85% -
Total Cost 287,022 148,501 579,601 438,486 282,580 132,771 402,533 -20.13%
-
Net Worth 384,413 392,500 353,644 347,324 328,902 350,887 337,852 8.96%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 12,638 6,116 21,983 15,958 10,049 4,498 15,766 -13.67%
Div Payout % 43.48% 44.44% 39.21% 37.65% 37.54% 36.10% 45.69% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 384,413 392,500 353,644 347,324 328,902 350,887 337,852 8.96%
NOSH 526,594 509,740 477,897 469,357 456,808 449,855 450,469 10.93%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.20% 8.48% 8.82% 8.81% 8.65% 8.58% 7.89% -
ROE 7.56% 3.51% 15.85% 12.20% 8.14% 3.55% 10.21% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 60.03 31.83 133.01 102.45 67.72 32.28 97.02 -27.32%
EPS 5.52 2.70 11.73 9.03 5.86 2.77 7.66 -19.57%
DPS 2.40 1.20 4.60 3.40 2.20 1.00 3.50 -22.18%
NAPS 0.73 0.77 0.74 0.74 0.72 0.78 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 468,858
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 36.97 18.98 74.36 56.25 36.18 16.99 51.12 -19.38%
EPS 3.40 1.61 6.56 4.96 3.13 1.46 4.04 -10.83%
DPS 1.48 0.72 2.57 1.87 1.18 0.53 1.84 -13.47%
NAPS 0.4497 0.4591 0.4137 0.4063 0.3847 0.4104 0.3952 8.96%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.945 0.92 0.72 0.70 0.68 0.53 0.51 -
P/RPS 1.57 2.89 0.54 0.68 1.00 1.64 0.53 105.85%
P/EPS 17.12 34.07 6.14 7.75 11.60 19.13 6.66 87.32%
EY 5.84 2.93 16.29 12.90 8.62 5.23 15.02 -46.63%
DY 2.54 1.30 6.39 4.86 3.24 1.89 6.86 -48.34%
P/NAPS 1.29 1.19 0.97 0.95 0.94 0.68 0.68 53.06%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 -
Price 1.03 1.11 0.745 0.755 0.68 0.57 0.52 -
P/RPS 1.72 3.49 0.56 0.74 1.00 1.77 0.54 116.02%
P/EPS 18.66 41.11 6.35 8.36 11.60 20.58 6.79 95.83%
EY 5.36 2.43 15.75 11.96 8.62 4.86 14.73 -48.93%
DY 2.33 1.08 6.17 4.50 3.24 1.75 6.73 -50.59%
P/NAPS 1.41 1.44 1.01 1.02 0.94 0.73 0.69 60.82%

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