[PANTECH] QoQ Quarter Result on 31-Aug-2009 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
09-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 8.44%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 90,306 66,066 92,219 119,370 123,923 139,765 132,840 -22.70%
PBT 11,192 10,752 15,591 22,148 18,267 12,933 22,807 -37.81%
Tax -2,790 57 -3,842 -7,418 -4,684 -2,325 -5,555 -36.84%
NP 8,402 10,809 11,749 14,730 13,583 10,608 17,252 -38.12%
-
NP to SH 8,405 10,809 11,749 14,730 13,583 10,608 17,252 -38.11%
-
Tax Rate 24.93% -0.53% 24.64% 33.49% 25.64% 17.98% 24.36% -
Total Cost 81,904 55,257 80,470 104,640 110,340 129,157 115,588 -20.53%
-
Net Worth 0 232,015 231,986 224,314 209,544 198,062 195,022 -
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - 4,490 5,612 5,607 - 3,737 3,000 -
Div Payout % - 41.55% 47.77% 38.07% - 35.23% 17.39% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 0 232,015 231,986 224,314 209,544 198,062 195,022 -
NOSH 374,374 374,218 374,171 373,857 374,187 373,702 375,043 -0.11%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 9.30% 16.36% 12.74% 12.34% 10.96% 7.59% 12.99% -
ROE 0.00% 4.66% 5.06% 6.57% 6.48% 5.36% 8.85% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 24.12 17.65 24.65 31.93 33.12 37.40 35.42 -22.61%
EPS 1.87 2.41 3.14 3.94 3.63 2.84 4.60 -45.15%
DPS 0.00 1.20 1.50 1.50 0.00 1.00 0.80 -
NAPS 0.00 0.62 0.62 0.60 0.56 0.53 0.52 -
Adjusted Per Share Value based on latest NOSH - 373,857
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 10.59 7.75 10.82 14.00 14.54 16.40 15.58 -22.71%
EPS 0.99 1.27 1.38 1.73 1.59 1.24 2.02 -37.86%
DPS 0.00 0.53 0.66 0.66 0.00 0.44 0.35 -
NAPS 0.00 0.2722 0.2722 0.2632 0.2458 0.2324 0.2288 -
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.69 0.78 0.79 0.76 0.64 0.36 0.40 -
P/RPS 2.86 4.42 3.21 2.38 1.93 0.96 1.13 85.82%
P/EPS 30.73 27.00 25.16 19.29 17.63 12.68 8.70 132.11%
EY 3.25 3.70 3.97 5.18 5.67 7.89 11.50 -56.96%
DY 0.00 1.54 1.90 1.97 0.00 2.78 2.00 -
P/NAPS 0.00 1.26 1.27 1.27 1.14 0.68 0.77 -
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 -
Price 0.74 0.77 0.81 0.80 0.65 0.47 0.39 -
P/RPS 3.07 4.36 3.29 2.51 1.96 1.26 1.10 98.35%
P/EPS 32.96 26.66 25.80 20.30 17.91 16.56 8.48 147.41%
EY 3.03 3.75 3.88 4.92 5.58 6.04 11.79 -59.61%
DY 0.00 1.56 1.85 1.87 0.00 2.13 2.05 -
P/NAPS 0.00 1.24 1.31 1.33 1.16 0.89 0.75 -

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