[PANTECH] QoQ Quarter Result on 29-Feb-2012 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 3.27%
YoY- 109.0%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 171,520 164,114 145,230 128,452 112,652 100,582 95,345 47.75%
PBT 20,878 22,671 17,911 13,729 14,412 9,800 9,216 72.23%
Tax -5,265 -8,366 -5,452 -3,051 -4,072 -2,567 -2,972 46.25%
NP 15,613 14,305 12,459 10,678 10,340 7,233 6,244 83.91%
-
NP to SH 15,613 14,307 12,461 10,680 10,342 7,236 6,246 83.87%
-
Tax Rate 25.22% 36.90% 30.44% 22.22% 28.25% 26.19% 32.25% -
Total Cost 155,907 149,809 132,771 117,774 102,312 93,349 89,101 45.05%
-
Net Worth 346,955 329,106 350,887 337,974 334,195 325,620 325,878 4.25%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 5,626 5,485 4,498 5,858 5,419 4,522 - -
Div Payout % 36.04% 38.34% 36.10% 54.85% 52.40% 62.50% - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 346,955 329,106 350,887 337,974 334,195 325,620 325,878 4.25%
NOSH 468,858 457,092 449,855 450,632 451,615 452,249 452,608 2.37%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 9.10% 8.72% 8.58% 8.31% 9.18% 7.19% 6.55% -
ROE 4.50% 4.35% 3.55% 3.16% 3.09% 2.22% 1.92% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 36.58 35.90 32.28 28.50 24.94 22.24 21.07 44.30%
EPS 3.33 3.13 2.77 2.37 2.29 1.60 1.38 79.61%
DPS 1.20 1.20 1.00 1.30 1.20 1.00 0.00 -
NAPS 0.74 0.72 0.78 0.75 0.74 0.72 0.72 1.83%
Adjusted Per Share Value based on latest NOSH - 450,632
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 20.06 19.20 16.99 15.03 13.18 11.77 11.15 47.76%
EPS 1.83 1.67 1.46 1.25 1.21 0.85 0.73 84.22%
DPS 0.66 0.64 0.53 0.69 0.63 0.53 0.00 -
NAPS 0.4058 0.385 0.4104 0.3953 0.3909 0.3809 0.3812 4.24%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.70 0.68 0.53 0.51 0.46 0.51 0.62 -
P/RPS 1.91 1.89 1.64 1.79 1.84 2.29 2.94 -24.93%
P/EPS 21.02 21.73 19.13 21.52 20.09 31.87 44.93 -39.65%
EY 4.76 4.60 5.23 4.65 4.98 3.14 2.23 65.55%
DY 1.71 1.76 1.89 2.55 2.61 1.96 0.00 -
P/NAPS 0.95 0.94 0.68 0.68 0.62 0.71 0.86 6.84%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 -
Price 0.755 0.68 0.57 0.52 0.52 0.47 0.60 -
P/RPS 2.06 1.89 1.77 1.82 2.08 2.11 2.85 -19.41%
P/EPS 22.67 21.73 20.58 21.94 22.71 29.37 43.48 -35.14%
EY 4.41 4.60 4.86 4.56 4.40 3.40 2.30 54.15%
DY 1.59 1.76 1.75 2.50 2.31 2.13 0.00 -
P/NAPS 1.02 0.94 0.73 0.69 0.70 0.65 0.83 14.68%

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