[PANTECH] QoQ Quarter Result on 31-May-2009 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
16-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 28.04%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 66,066 92,219 119,370 123,923 139,765 132,840 125,630 -34.92%
PBT 10,752 15,591 22,148 18,267 12,933 22,807 24,080 -41.66%
Tax 57 -3,842 -7,418 -4,684 -2,325 -5,555 -6,193 -
NP 10,809 11,749 14,730 13,583 10,608 17,252 17,887 -28.58%
-
NP to SH 10,809 11,749 14,730 13,583 10,608 17,252 17,887 -28.58%
-
Tax Rate -0.53% 24.64% 33.49% 25.64% 17.98% 24.36% 25.72% -
Total Cost 55,257 80,470 104,640 110,340 129,157 115,588 107,743 -36.00%
-
Net Worth 232,015 231,986 224,314 209,544 198,062 195,022 179,994 18.49%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 4,490 5,612 5,607 - 3,737 3,000 4,499 -0.13%
Div Payout % 41.55% 47.77% 38.07% - 35.23% 17.39% 25.16% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 232,015 231,986 224,314 209,544 198,062 195,022 179,994 18.49%
NOSH 374,218 374,171 373,857 374,187 373,702 375,043 374,989 -0.13%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 16.36% 12.74% 12.34% 10.96% 7.59% 12.99% 14.24% -
ROE 4.66% 5.06% 6.57% 6.48% 5.36% 8.85% 9.94% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 17.65 24.65 31.93 33.12 37.40 35.42 33.50 -34.84%
EPS 2.41 3.14 3.94 3.63 2.84 4.60 4.77 -36.64%
DPS 1.20 1.50 1.50 0.00 1.00 0.80 1.20 0.00%
NAPS 0.62 0.62 0.60 0.56 0.53 0.52 0.48 18.65%
Adjusted Per Share Value based on latest NOSH - 374,187
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 7.75 10.82 14.00 14.54 16.40 15.58 14.74 -34.93%
EPS 1.27 1.38 1.73 1.59 1.24 2.02 2.10 -28.55%
DPS 0.53 0.66 0.66 0.00 0.44 0.35 0.53 0.00%
NAPS 0.2722 0.2722 0.2632 0.2458 0.2324 0.2288 0.2112 18.48%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.78 0.79 0.76 0.64 0.36 0.40 0.62 -
P/RPS 4.42 3.21 2.38 1.93 0.96 1.13 1.85 79.00%
P/EPS 27.00 25.16 19.29 17.63 12.68 8.70 13.00 63.00%
EY 3.70 3.97 5.18 5.67 7.89 11.50 7.69 -38.68%
DY 1.54 1.90 1.97 0.00 2.78 2.00 1.94 -14.30%
P/NAPS 1.26 1.27 1.27 1.14 0.68 0.77 1.29 -1.56%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 -
Price 0.77 0.81 0.80 0.65 0.47 0.39 0.48 -
P/RPS 4.36 3.29 2.51 1.96 1.26 1.10 1.43 110.69%
P/EPS 26.66 25.80 20.30 17.91 16.56 8.48 10.06 91.84%
EY 3.75 3.88 4.92 5.58 6.04 11.79 9.94 -47.88%
DY 1.56 1.85 1.87 0.00 2.13 2.05 2.50 -27.04%
P/NAPS 1.24 1.31 1.33 1.16 0.89 0.75 1.00 15.46%

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