[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

Pantech4Q_28Feb09.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Quarter Result
Revenue	92,219	119,370	123,923	139,765	132,840	125,630	113,360	-12.84%
YoY %	-22.75%	-3.67%	-11.33%	5.21%	5.74%	10.82%	-	-
Horiz. %	81.35%	105.30%	109.32%	123.29%	117.18%	110.82%	100.00%	-
PBT	15,591	22,148	18,267	12,933	22,807	24,080	22,181	-20.92%
YoY %	-29.61%	21.25%	41.24%	-43.29%	-5.29%	8.56%	-	-
Horiz. %	70.29%	99.85%	82.35%	58.31%	102.82%	108.56%	100.00%	-
Tax	-3,842	-7,418	-4,684	-2,325	-5,555	-6,193	-6,469	-29.32%
YoY %	48.21%	-58.37%	-101.46%	58.15%	10.30%	4.27%	-	-
Horiz. %	59.39%	114.67%	72.41%	35.94%	85.87%	95.73%	100.00%	-
NP	11,749	14,730	13,583	10,608	17,252	17,887	15,712	-17.60%
YoY %	-20.24%	8.44%	28.04%	-38.51%	-3.55%	13.84%	-	-
Horiz. %	74.78%	93.75%	86.45%	67.52%	109.80%	113.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,749	14,730	13,583	10,608	17,252	17,887	15,712	-17.60%
YoY %	-20.24%	8.44%	28.04%	-38.51%	-3.55%	13.84%	-	-
Horiz. %	74.78%	93.75%	86.45%	67.52%	109.80%	113.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.64%	33.49%	25.64%	17.98%	24.36%	25.72%	29.16%	-
YoY %	-26.43%	30.62%	42.60%	-26.19%	-5.29%	-11.80%	-	-
Horiz. %	84.50%	114.85%	87.93%	61.66%	83.54%	88.20%	100.00%	-
Total Cost	80,470	104,640	110,340	129,157	115,588	107,743	97,648	-12.09%
YoY %	-23.10%	-5.17%	-14.57%	11.74%	7.28%	10.34%	-	-
Horiz. %	82.41%	107.16%	113.00%	132.27%	118.37%	110.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,986	224,314	209,544	198,062	195,022	179,994	161,244	27.41%
YoY %	3.42%	7.05%	5.80%	1.56%	8.35%	11.63%	-	-
Horiz. %	143.87%	139.11%	129.95%	122.83%	120.95%	111.63%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	5,612	5,607	-	3,737	3,000	4,499	-	-
YoY %	0.09%	0.00%	-	24.57%	-33.32%	0.00%	-	-
Horiz. %	124.74%	124.63%	-	83.06%	66.68%	100.00%	-	-
Div Payout %	47.77%	38.07%	-	35.23%	17.39%	25.16%	-	-
YoY %	25.48%	0.00%	-	102.59%	-30.88%	0.00%	-	-
Horiz. %	189.86%	151.31%	-	140.02%	69.12%	100.00%	-	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	231,986	224,314	209,544	198,062	195,022	179,994	161,244	27.41%
YoY %	3.42%	7.05%	5.80%	1.56%	8.35%	11.63%	-	-
Horiz. %	143.87%	139.11%	129.95%	122.83%	120.95%	111.63%	100.00%	-
NOSH	374,171	373,857	374,187	373,702	375,043	374,989	374,988	-0.14%
YoY %	0.08%	-0.09%	0.13%	-0.36%	0.01%	0.00%	-	-
Horiz. %	99.78%	99.70%	99.79%	99.66%	100.01%	100.00%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	12.74%	12.34%	10.96%	7.59%	12.99%	14.24%	13.86%	-
YoY %	3.24%	12.59%	44.40%	-41.57%	-8.78%	2.74%	-	-
Horiz. %	91.92%	89.03%	79.08%	54.76%	93.72%	102.74%	100.00%	-
ROE	5.06%	6.57%	6.48%	5.36%	8.85%	9.94%	9.74%	-
YoY %	-22.98%	1.39%	20.90%	-39.44%	-10.97%	2.05%	-	-
Horiz. %	51.95%	67.45%	66.53%	55.03%	90.86%	102.05%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	24.65	31.93	33.12	37.40	35.42	33.50	30.23	-12.70%
YoY %	-22.80%	-3.59%	-11.44%	5.59%	5.73%	10.82%	-	-
Horiz. %	81.54%	105.62%	109.56%	123.72%	117.17%	110.82%	100.00%	-
EPS	3.14	3.94	3.63	2.84	4.60	4.77	4.19	-17.48%
YoY %	-20.30%	8.54%	27.82%	-38.26%	-3.56%	13.84%	-	-
Horiz. %	74.94%	94.03%	86.63%	67.78%	109.79%	113.84%	100.00%	-
DPS	1.50	1.50	0.00	1.00	0.80	1.20	0.00	-
YoY %	0.00%	0.00%	0.00%	25.00%	-33.33%	0.00%	-	-
Horiz. %	125.00%	125.00%	0.00%	83.33%	66.67%	100.00%	-	-
NAPS	0.62	0.60	0.56	0.53	0.52	0.48	0.43	27.60%
YoY %	3.33%	7.14%	5.66%	1.92%	8.33%	11.63%	-	-
Horiz. %	144.19%	139.53%	130.23%	123.26%	120.93%	111.63%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 373,702
RPS	10.79	13.96	14.50	16.35	15.54	14.70	13.26	-12.82%
YoY %	-22.71%	-3.72%	-11.31%	5.21%	5.71%	10.86%	-	-
Horiz. %	81.37%	105.28%	109.35%	123.30%	117.19%	110.86%	100.00%	-
EPS	1.37	1.72	1.59	1.24	2.02	2.09	1.84	-17.83%
YoY %	-20.35%	8.18%	28.23%	-38.61%	-3.35%	13.59%	-	-
Horiz. %	74.46%	93.48%	86.41%	67.39%	109.78%	113.59%	100.00%	-
DPS	0.66	0.66	0.00	0.44	0.35	0.53	0.00	-
YoY %	0.00%	0.00%	0.00%	25.71%	-33.96%	0.00%	-	-
Horiz. %	124.53%	124.53%	0.00%	83.02%	66.04%	100.00%	-	-
NAPS	0.2714	0.2624	0.2451	0.2317	0.2281	0.2105	0.1886	27.43%
YoY %	3.43%	7.06%	5.78%	1.58%	8.36%	11.61%	-	-
Horiz. %	143.90%	139.13%	129.96%	122.85%	120.94%	111.61%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	34.87%	23.32%	101.04%	-15.04%	-38.92%	-25.40%	-	-
Horiz. %	129.44%	95.97%	77.82%	38.71%	45.56%	74.60%	100.00%	-
P/EPS	25.16	19.29	17.63	12.68	8.70	13.00	17.90	25.45%
YoY %	30.43%	9.42%	39.04%	45.75%	-33.08%	-27.37%	-	-
Horiz. %	140.56%	107.77%	98.49%	70.84%	48.60%	72.63%	100.00%	-
EY	3.97	5.18	5.67	7.89	11.50	7.69	5.59	-20.38%
YoY %	-23.36%	-8.64%	-28.14%	-31.39%	49.54%	37.57%	-	-
Horiz. %	71.02%	92.67%	101.43%	141.14%	205.72%	137.57%	100.00%	-
DY	1.90	1.97	0.00	2.78	2.00	1.94	0.00	-
YoY %	-3.55%	0.00%	0.00%	39.00%	3.09%	0.00%	-	-
Horiz. %	97.94%	101.55%	0.00%	143.30%	103.09%	100.00%	-	-
P/NAPS	1.27	1.27	1.14	0.68	0.77	1.29	1.74	-18.91%
YoY %	0.00%	11.40%	67.65%	-11.69%	-40.31%	-25.86%	-	-
Horiz. %	72.99%	72.99%	65.52%	39.08%	44.25%	74.14%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	31.08%	28.06%	55.56%	14.55%	-23.08%	-36.44%	-	-
Horiz. %	146.22%	111.56%	87.11%	56.00%	48.89%	63.56%	100.00%	-
P/EPS	25.80	20.30	17.91	16.56	8.48	10.06	16.23	36.16%
YoY %	27.09%	13.34%	8.15%	95.28%	-15.71%	-38.02%	-	-
Horiz. %	158.96%	125.08%	110.35%	102.03%	52.25%	61.98%	100.00%	-
EY	3.88	4.92	5.58	6.04	11.79	9.94	6.16	-26.49%
YoY %	-21.14%	-11.83%	-7.62%	-48.77%	18.61%	61.36%	-	-
Horiz. %	62.99%	79.87%	90.58%	98.05%	191.40%	161.36%	100.00%	-
DY	1.85	1.87	0.00	2.13	2.05	2.50	0.00	-
YoY %	-1.07%	0.00%	0.00%	3.90%	-18.00%	0.00%	-	-
Horiz. %	74.00%	74.80%	0.00%	85.20%	82.00%	100.00%	-	-
P/NAPS	1.31	1.33	1.16	0.89	0.75	1.00	1.58	-11.73%
YoY %	-1.50%	14.66%	30.34%	18.67%	-25.00%	-36.71%	-	-
Horiz. %	82.91%	84.18%	73.42%	56.33%	47.47%	63.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos