[PANTECH] QoQ Quarter Result on 31-Aug-2010 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 11.65%
YoY- -36.29%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 95,345 72,907 75,428 97,138 90,306 66,066 92,219 2.24%
PBT 9,216 6,226 7,299 12,751 11,192 10,752 15,591 -29.58%
Tax -2,972 -1,123 -1,107 -3,370 -2,790 57 -3,842 -15.74%
NP 6,244 5,103 6,192 9,381 8,402 10,809 11,749 -34.41%
-
NP to SH 6,246 5,110 6,193 9,384 8,405 10,809 11,749 -34.40%
-
Tax Rate 32.25% 18.04% 15.17% 26.43% 24.93% -0.53% 24.64% -
Total Cost 89,101 67,804 69,236 87,757 81,904 55,257 80,470 7.03%
-
Net Worth 325,878 314,311 251,310 0 0 232,015 231,986 25.45%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - 5,388 2,692 5,623 - 4,490 5,612 -
Div Payout % - 105.44% 43.48% 59.93% - 41.55% 47.77% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 325,878 314,311 251,310 0 0 232,015 231,986 25.45%
NOSH 452,608 449,016 448,768 374,899 374,374 374,218 374,171 13.54%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 6.55% 7.00% 8.21% 9.66% 9.30% 16.36% 12.74% -
ROE 1.92% 1.63% 2.46% 0.00% 0.00% 4.66% 5.06% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 21.07 16.24 16.81 25.91 24.12 17.65 24.65 -9.94%
EPS 1.38 1.14 1.38 2.09 1.87 2.41 3.14 -42.22%
DPS 0.00 1.20 0.60 1.50 0.00 1.20 1.50 -
NAPS 0.72 0.70 0.56 0.00 0.00 0.62 0.62 10.49%
Adjusted Per Share Value based on latest NOSH - 374,899
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 11.19 8.55 8.85 11.40 10.59 7.75 10.82 2.26%
EPS 0.73 0.60 0.73 1.10 0.99 1.27 1.38 -34.61%
DPS 0.00 0.63 0.32 0.66 0.00 0.53 0.66 -
NAPS 0.3823 0.3687 0.2948 0.00 0.00 0.2722 0.2722 25.43%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.62 0.62 0.59 0.73 0.69 0.78 0.79 -
P/RPS 2.94 3.82 3.51 2.82 2.86 4.42 3.21 -5.69%
P/EPS 44.93 54.48 42.75 29.16 30.73 27.00 25.16 47.24%
EY 2.23 1.84 2.34 3.43 3.25 3.70 3.97 -31.94%
DY 0.00 1.94 1.02 2.05 0.00 1.54 1.90 -
P/NAPS 0.86 0.89 1.05 0.00 0.00 1.26 1.27 -22.90%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 -
Price 0.60 0.63 0.65 0.78 0.74 0.77 0.81 -
P/RPS 2.85 3.88 3.87 3.01 3.07 4.36 3.29 -9.13%
P/EPS 43.48 55.36 47.10 31.16 32.96 26.66 25.80 41.66%
EY 2.30 1.81 2.12 3.21 3.03 3.75 3.88 -29.45%
DY 0.00 1.90 0.92 1.92 0.00 1.56 1.85 -
P/NAPS 0.83 0.90 1.16 0.00 0.00 1.24 1.31 -26.25%

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