[PANTECH] QoQ Quarter Result on 28-Feb-2013 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -12.36%
YoY- 28.12%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 131,089 153,826 162,263 154,798 171,520 164,114 145,230 -6.59%
PBT 16,339 21,917 18,522 18,793 20,878 22,671 17,911 -5.93%
Tax -4,246 -6,615 -4,760 -5,110 -5,265 -8,366 -5,452 -15.33%
NP 12,093 15,302 13,762 13,683 15,613 14,305 12,459 -1.96%
-
NP to SH 12,093 15,302 13,763 13,683 15,613 14,307 12,461 -1.97%
-
Tax Rate 25.99% 30.18% 25.70% 27.19% 25.22% 36.90% 30.44% -
Total Cost 118,996 138,524 148,501 141,115 155,907 149,809 132,771 -7.03%
-
Net Worth 399,500 383,864 392,500 353,798 346,955 329,106 350,887 9.02%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 5,398 6,310 6,116 5,737 5,626 5,485 4,498 12.91%
Div Payout % 44.64% 41.24% 44.44% 41.93% 36.04% 38.34% 36.10% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 399,500 383,864 392,500 353,798 346,955 329,106 350,887 9.02%
NOSH 539,866 525,841 509,740 478,106 468,858 457,092 449,855 12.91%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 9.23% 9.95% 8.48% 8.84% 9.10% 8.72% 8.58% -
ROE 3.03% 3.99% 3.51% 3.87% 4.50% 4.35% 3.55% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 24.28 29.25 31.83 32.38 36.58 35.90 32.28 -17.27%
EPS 2.24 2.91 2.70 2.86 3.33 3.13 2.77 -13.19%
DPS 1.00 1.20 1.20 1.20 1.20 1.20 1.00 0.00%
NAPS 0.74 0.73 0.77 0.74 0.74 0.72 0.78 -3.44%
Adjusted Per Share Value based on latest NOSH - 478,106
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 15.33 17.99 18.98 18.11 20.06 19.20 16.99 -6.61%
EPS 1.41 1.79 1.61 1.60 1.83 1.67 1.46 -2.29%
DPS 0.63 0.74 0.72 0.67 0.66 0.64 0.53 12.20%
NAPS 0.4673 0.449 0.4591 0.4138 0.4058 0.385 0.4104 9.03%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.99 0.945 0.92 0.72 0.70 0.68 0.53 -
P/RPS 4.08 3.23 2.89 2.22 1.91 1.89 1.64 83.50%
P/EPS 44.20 32.47 34.07 25.16 21.02 21.73 19.13 74.68%
EY 2.26 3.08 2.93 3.97 4.76 4.60 5.23 -42.81%
DY 1.01 1.27 1.30 1.67 1.71 1.76 1.89 -34.12%
P/NAPS 1.34 1.29 1.19 0.97 0.95 0.94 0.68 57.11%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 -
Price 0.975 1.03 1.11 0.745 0.755 0.68 0.57 -
P/RPS 4.02 3.52 3.49 2.30 2.06 1.89 1.77 72.69%
P/EPS 43.53 35.40 41.11 26.03 22.67 21.73 20.58 64.70%
EY 2.30 2.83 2.43 3.84 4.41 4.60 4.86 -39.24%
DY 1.03 1.17 1.08 1.61 1.59 1.76 1.75 -29.74%
P/NAPS 1.32 1.41 1.44 1.01 1.02 0.94 0.73 48.36%

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