[PANTECH] QoQ Quarter Result on 28-Feb-2009 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -38.51%
YoY- 28.78%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 92,219 119,370 123,923 139,765 132,840 125,630 113,360 -12.84%
PBT 15,591 22,148 18,267 12,933 22,807 24,080 22,181 -20.92%
Tax -3,842 -7,418 -4,684 -2,325 -5,555 -6,193 -6,469 -29.32%
NP 11,749 14,730 13,583 10,608 17,252 17,887 15,712 -17.60%
-
NP to SH 11,749 14,730 13,583 10,608 17,252 17,887 15,712 -17.60%
-
Tax Rate 24.64% 33.49% 25.64% 17.98% 24.36% 25.72% 29.16% -
Total Cost 80,470 104,640 110,340 129,157 115,588 107,743 97,648 -12.09%
-
Net Worth 231,986 224,314 209,544 198,062 195,022 179,994 161,244 27.41%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 5,612 5,607 - 3,737 3,000 4,499 - -
Div Payout % 47.77% 38.07% - 35.23% 17.39% 25.16% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 231,986 224,314 209,544 198,062 195,022 179,994 161,244 27.41%
NOSH 374,171 373,857 374,187 373,702 375,043 374,989 374,988 -0.14%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 12.74% 12.34% 10.96% 7.59% 12.99% 14.24% 13.86% -
ROE 5.06% 6.57% 6.48% 5.36% 8.85% 9.94% 9.74% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 24.65 31.93 33.12 37.40 35.42 33.50 30.23 -12.70%
EPS 3.14 3.94 3.63 2.84 4.60 4.77 4.19 -17.48%
DPS 1.50 1.50 0.00 1.00 0.80 1.20 0.00 -
NAPS 0.62 0.60 0.56 0.53 0.52 0.48 0.43 27.60%
Adjusted Per Share Value based on latest NOSH - 373,702
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 10.79 13.96 14.50 16.35 15.54 14.70 13.26 -12.82%
EPS 1.37 1.72 1.59 1.24 2.02 2.09 1.84 -17.83%
DPS 0.66 0.66 0.00 0.44 0.35 0.53 0.00 -
NAPS 0.2714 0.2624 0.2451 0.2317 0.2281 0.2106 0.1886 27.43%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.79 0.76 0.64 0.36 0.40 0.62 0.75 -
P/RPS 3.21 2.38 1.93 0.96 1.13 1.85 2.48 18.75%
P/EPS 25.16 19.29 17.63 12.68 8.70 13.00 17.90 25.45%
EY 3.97 5.18 5.67 7.89 11.50 7.69 5.59 -20.38%
DY 1.90 1.97 0.00 2.78 2.00 1.94 0.00 -
P/NAPS 1.27 1.27 1.14 0.68 0.77 1.29 1.74 -18.91%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 -
Price 0.81 0.80 0.65 0.47 0.39 0.48 0.68 -
P/RPS 3.29 2.51 1.96 1.26 1.10 1.43 2.25 28.79%
P/EPS 25.80 20.30 17.91 16.56 8.48 10.06 16.23 36.16%
EY 3.88 4.92 5.58 6.04 11.79 9.94 6.16 -26.49%
DY 1.85 1.87 0.00 2.13 2.05 2.50 0.00 -
P/NAPS 1.31 1.33 1.16 0.89 0.75 1.00 1.58 -11.73%

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