[PANTECH] QoQ Quarter Result on 31-May-2010 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -22.24%
YoY- -38.12%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 72,907 75,428 97,138 90,306 66,066 92,219 119,370 -28.07%
PBT 6,226 7,299 12,751 11,192 10,752 15,591 22,148 -57.18%
Tax -1,123 -1,107 -3,370 -2,790 57 -3,842 -7,418 -71.69%
NP 5,103 6,192 9,381 8,402 10,809 11,749 14,730 -50.76%
-
NP to SH 5,110 6,193 9,384 8,405 10,809 11,749 14,730 -50.72%
-
Tax Rate 18.04% 15.17% 26.43% 24.93% -0.53% 24.64% 33.49% -
Total Cost 67,804 69,236 87,757 81,904 55,257 80,470 104,640 -25.17%
-
Net Worth 314,311 251,310 0 0 232,015 231,986 224,314 25.29%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 5,388 2,692 5,623 - 4,490 5,612 5,607 -2.62%
Div Payout % 105.44% 43.48% 59.93% - 41.55% 47.77% 38.07% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 314,311 251,310 0 0 232,015 231,986 224,314 25.29%
NOSH 449,016 448,768 374,899 374,374 374,218 374,171 373,857 13.02%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 7.00% 8.21% 9.66% 9.30% 16.36% 12.74% 12.34% -
ROE 1.63% 2.46% 0.00% 0.00% 4.66% 5.06% 6.57% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 16.24 16.81 25.91 24.12 17.65 24.65 31.93 -36.36%
EPS 1.14 1.38 2.09 1.87 2.41 3.14 3.94 -56.35%
DPS 1.20 0.60 1.50 0.00 1.20 1.50 1.50 -13.85%
NAPS 0.70 0.56 0.00 0.00 0.62 0.62 0.60 10.85%
Adjusted Per Share Value based on latest NOSH - 374,374
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 8.55 8.85 11.40 10.59 7.75 10.82 14.00 -28.08%
EPS 0.60 0.73 1.10 0.99 1.27 1.38 1.73 -50.73%
DPS 0.63 0.32 0.66 0.00 0.53 0.66 0.66 -3.06%
NAPS 0.3687 0.2948 0.00 0.00 0.2722 0.2722 0.2632 25.27%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.62 0.59 0.73 0.69 0.78 0.79 0.76 -
P/RPS 3.82 3.51 2.82 2.86 4.42 3.21 2.38 37.20%
P/EPS 54.48 42.75 29.16 30.73 27.00 25.16 19.29 100.18%
EY 1.84 2.34 3.43 3.25 3.70 3.97 5.18 -49.93%
DY 1.94 1.02 2.05 0.00 1.54 1.90 1.97 -1.02%
P/NAPS 0.89 1.05 0.00 0.00 1.26 1.27 1.27 -21.15%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 -
Price 0.63 0.65 0.78 0.74 0.77 0.81 0.80 -
P/RPS 3.88 3.87 3.01 3.07 4.36 3.29 2.51 33.79%
P/EPS 55.36 47.10 31.16 32.96 26.66 25.80 20.30 95.55%
EY 1.81 2.12 3.21 3.03 3.75 3.88 4.92 -48.75%
DY 1.90 0.92 1.92 0.00 1.56 1.85 1.87 1.06%
P/NAPS 0.90 1.16 0.00 0.00 1.24 1.31 1.33 -22.97%

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