[PANTECH] QoQ Cumulative Quarter Result on 31-May-2013 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- -75.45%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 575,610 447,178 316,089 162,263 635,663 480,865 309,345 51.45%
PBT 75,227 56,781 40,443 18,522 80,254 61,461 40,582 51.07%
Tax -20,590 -15,621 -11,376 -4,760 -24,192 -19,082 -13,817 30.56%
NP 54,637 41,160 29,067 13,762 56,062 42,379 26,765 61.13%
-
NP to SH 54,638 41,161 29,068 13,763 56,066 42,383 26,769 61.11%
-
Tax Rate 27.37% 27.51% 28.13% 25.70% 30.14% 31.05% 34.05% -
Total Cost 520,973 406,018 287,022 148,501 579,601 438,486 282,580 50.52%
-
Net Worth 408,936 398,679 384,413 392,500 353,644 347,324 328,902 15.67%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 23,990 18,317 12,638 6,116 21,983 15,958 10,049 78.90%
Div Payout % 43.91% 44.50% 43.48% 44.44% 39.21% 37.65% 37.54% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 408,936 398,679 384,413 392,500 353,644 347,324 328,902 15.67%
NOSH 545,249 538,756 526,594 509,740 477,897 469,357 456,808 12.55%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 9.49% 9.20% 9.20% 8.48% 8.82% 8.81% 8.65% -
ROE 13.36% 10.32% 7.56% 3.51% 15.85% 12.20% 8.14% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 105.57 83.00 60.03 31.83 133.01 102.45 67.72 34.55%
EPS 10.02 7.64 5.52 2.70 11.73 9.03 5.86 43.13%
DPS 4.40 3.40 2.40 1.20 4.60 3.40 2.20 58.94%
NAPS 0.75 0.74 0.73 0.77 0.74 0.74 0.72 2.76%
Adjusted Per Share Value based on latest NOSH - 509,740
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 67.33 52.31 36.97 18.98 74.36 56.25 36.18 51.46%
EPS 6.39 4.81 3.40 1.61 6.56 4.96 3.13 61.14%
DPS 2.81 2.14 1.48 0.72 2.57 1.87 1.18 78.61%
NAPS 0.4783 0.4663 0.4497 0.4591 0.4137 0.4063 0.3847 15.67%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.905 0.99 0.945 0.92 0.72 0.70 0.68 -
P/RPS 0.86 1.19 1.57 2.89 0.54 0.68 1.00 -9.59%
P/EPS 9.03 12.96 17.12 34.07 6.14 7.75 11.60 -15.41%
EY 11.07 7.72 5.84 2.93 16.29 12.90 8.62 18.20%
DY 4.86 3.43 2.54 1.30 6.39 4.86 3.24 31.13%
P/NAPS 1.21 1.34 1.29 1.19 0.97 0.95 0.94 18.38%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 -
Price 1.00 0.975 1.03 1.11 0.745 0.755 0.68 -
P/RPS 0.95 1.17 1.72 3.49 0.56 0.74 1.00 -3.37%
P/EPS 9.98 12.76 18.66 41.11 6.35 8.36 11.60 -9.56%
EY 10.02 7.84 5.36 2.43 15.75 11.96 8.62 10.58%
DY 4.40 3.49 2.33 1.08 6.17 4.50 3.24 22.70%
P/NAPS 1.33 1.32 1.41 1.44 1.01 1.02 0.94 26.11%

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