[PANTECH] QoQ Quarter Result on 31-May-2008 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 90.75%
YoY- 98.21%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 139,765 132,840 125,630 113,360 75,696 77,268 80,606 44.37%
PBT 12,933 22,807 24,080 22,181 11,170 11,155 12,107 4.50%
Tax -2,325 -5,555 -6,193 -6,469 -2,933 -2,077 -3,207 -19.31%
NP 10,608 17,252 17,887 15,712 8,237 9,078 8,900 12.42%
-
NP to SH 10,608 17,252 17,887 15,712 8,237 9,078 8,900 12.42%
-
Tax Rate 17.98% 24.36% 25.72% 29.16% 26.26% 18.62% 26.49% -
Total Cost 129,157 115,588 107,743 97,648 67,459 68,190 71,706 48.09%
-
Net Worth 198,062 195,022 179,994 161,244 58,492 141,046 135,075 29.09%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 3,737 3,000 4,499 - 1,439 - 3,001 15.76%
Div Payout % 35.23% 17.39% 25.16% - 17.48% - 33.73% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 198,062 195,022 179,994 161,244 58,492 141,046 135,075 29.09%
NOSH 373,702 375,043 374,989 374,988 149,981 150,049 150,084 83.80%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 7.59% 12.99% 14.24% 13.86% 10.88% 11.75% 11.04% -
ROE 5.36% 8.85% 9.94% 9.74% 14.08% 6.44% 6.59% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 37.40 35.42 33.50 30.23 50.47 51.49 53.71 -21.45%
EPS 2.84 4.60 4.77 4.19 2.20 6.05 5.93 -38.81%
DPS 1.00 0.80 1.20 0.00 0.96 0.00 2.00 -37.03%
NAPS 0.53 0.52 0.48 0.43 0.39 0.94 0.90 -29.76%
Adjusted Per Share Value based on latest NOSH - 374,988
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 16.35 15.54 14.70 13.26 8.85 9.04 9.43 44.37%
EPS 1.24 2.02 2.09 1.84 0.96 1.06 1.04 12.45%
DPS 0.44 0.35 0.53 0.00 0.17 0.00 0.35 16.49%
NAPS 0.2317 0.2281 0.2105 0.1886 0.0684 0.165 0.158 29.10%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.36 0.40 0.62 0.75 0.76 1.00 1.14 -
P/RPS 0.96 1.13 1.85 2.48 1.51 1.94 2.12 -41.05%
P/EPS 12.68 8.70 13.00 17.90 13.84 16.53 19.22 -24.23%
EY 7.89 11.50 7.69 5.59 7.23 6.05 5.20 32.07%
DY 2.78 2.00 1.94 0.00 1.26 0.00 1.75 36.18%
P/NAPS 0.68 0.77 1.29 1.74 1.95 1.06 1.27 -34.08%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 -
Price 0.47 0.39 0.48 0.68 0.70 0.74 1.20 -
P/RPS 1.26 1.10 1.43 2.25 1.39 1.44 2.23 -31.67%
P/EPS 16.56 8.48 10.06 16.23 12.75 12.23 20.24 -12.53%
EY 6.04 11.79 9.94 6.16 7.85 8.18 4.94 14.35%
DY 2.13 2.05 2.50 0.00 1.37 0.00 1.67 17.62%
P/NAPS 0.89 0.75 1.00 1.58 1.79 0.79 1.33 -23.51%

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