[PANTECH] QoQ Cumulative Quarter Result on 31-May-2009 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
16-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -77.9%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 401,578 335,512 243,293 123,923 511,595 371,830 238,990 41.47%
PBT 66,758 56,006 40,415 18,267 82,001 69,068 46,262 27.78%
Tax -15,887 -15,944 -12,102 -4,684 -20,542 -18,217 -12,663 16.37%
NP 50,871 40,062 28,313 13,583 61,459 50,851 33,599 31.95%
-
NP to SH 50,871 40,062 28,313 13,583 61,459 50,851 33,599 31.95%
-
Tax Rate 23.80% 28.47% 29.94% 25.64% 25.05% 26.38% 27.37% -
Total Cost 350,707 295,450 214,980 110,340 450,136 320,979 205,391 42.99%
-
Net Worth 231,938 231,918 224,409 209,544 198,277 194,860 179,994 18.47%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 15,711 11,221 5,610 - 11,223 7,494 4,499 130.70%
Div Payout % 30.89% 28.01% 19.82% - 18.26% 14.74% 13.39% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 231,938 231,918 224,409 209,544 198,277 194,860 179,994 18.47%
NOSH 374,093 374,061 374,015 374,187 374,109 374,731 374,988 -0.15%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 12.67% 11.94% 11.64% 10.96% 12.01% 13.68% 14.06% -
ROE 21.93% 17.27% 12.62% 6.48% 31.00% 26.10% 18.67% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 107.35 89.69 65.05 33.12 136.75 99.23 63.73 41.70%
EPS 11.33 10.71 7.57 3.63 16.43 13.57 8.96 16.98%
DPS 4.20 3.00 1.50 0.00 3.00 2.00 1.20 131.05%
NAPS 0.62 0.62 0.60 0.56 0.53 0.52 0.48 18.65%
Adjusted Per Share Value based on latest NOSH - 374,187
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 47.11 39.36 28.54 14.54 60.02 43.62 28.04 41.46%
EPS 5.97 4.70 3.32 1.59 7.21 5.97 3.94 32.02%
DPS 1.84 1.32 0.66 0.00 1.32 0.88 0.53 129.80%
NAPS 0.2721 0.2721 0.2633 0.2458 0.2326 0.2286 0.2112 18.45%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.78 0.79 0.76 0.64 0.36 0.40 0.62 -
P/RPS 0.73 0.88 1.17 1.93 0.26 0.40 0.97 -17.30%
P/EPS 5.74 7.38 10.04 17.63 2.19 2.95 6.92 -11.74%
EY 17.43 13.56 9.96 5.67 45.63 33.93 14.45 13.35%
DY 5.38 3.80 1.97 0.00 8.33 5.00 1.94 97.75%
P/NAPS 1.26 1.27 1.27 1.14 0.68 0.77 1.29 -1.56%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 -
Price 0.77 0.81 0.80 0.65 0.47 0.39 0.48 -
P/RPS 0.72 0.90 1.23 1.96 0.34 0.39 0.75 -2.69%
P/EPS 5.66 7.56 10.57 17.91 2.86 2.87 5.36 3.70%
EY 17.66 13.22 9.46 5.58 34.95 34.79 18.67 -3.64%
DY 5.45 3.70 1.87 0.00 6.38 5.13 2.50 68.36%
P/NAPS 1.24 1.31 1.33 1.16 0.89 0.75 1.00 15.46%

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