[PANTECH] QoQ Quarter Result on 31-May-2013 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 0.58%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 128,432 131,089 153,826 162,263 154,798 171,520 164,114 -15.11%
PBT 18,446 16,339 21,917 18,522 18,793 20,878 22,671 -12.87%
Tax -4,969 -4,246 -6,615 -4,760 -5,110 -5,265 -8,366 -29.40%
NP 13,477 12,093 15,302 13,762 13,683 15,613 14,305 -3.90%
-
NP to SH 13,477 12,093 15,302 13,763 13,683 15,613 14,307 -3.91%
-
Tax Rate 26.94% 25.99% 30.18% 25.70% 27.19% 25.22% 36.90% -
Total Cost 114,955 118,996 138,524 148,501 141,115 155,907 149,809 -16.22%
-
Net Worth 409,085 399,500 383,864 392,500 353,798 346,955 329,106 15.65%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 5,454 5,398 6,310 6,116 5,737 5,626 5,485 -0.37%
Div Payout % 40.47% 44.64% 41.24% 44.44% 41.93% 36.04% 38.34% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 409,085 399,500 383,864 392,500 353,798 346,955 329,106 15.65%
NOSH 545,447 539,866 525,841 509,740 478,106 468,858 457,092 12.53%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 10.49% 9.23% 9.95% 8.48% 8.84% 9.10% 8.72% -
ROE 3.29% 3.03% 3.99% 3.51% 3.87% 4.50% 4.35% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 23.55 24.28 29.25 31.83 32.38 36.58 35.90 -24.56%
EPS 2.47 2.24 2.91 2.70 2.86 3.33 3.13 -14.64%
DPS 1.00 1.00 1.20 1.20 1.20 1.20 1.20 -11.47%
NAPS 0.75 0.74 0.73 0.77 0.74 0.74 0.72 2.76%
Adjusted Per Share Value based on latest NOSH - 509,740
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 15.02 15.33 17.99 18.98 18.11 20.06 19.20 -15.13%
EPS 1.58 1.41 1.79 1.61 1.60 1.83 1.67 -3.63%
DPS 0.64 0.63 0.74 0.72 0.67 0.66 0.64 0.00%
NAPS 0.4785 0.4673 0.449 0.4591 0.4138 0.4058 0.385 15.64%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.905 0.99 0.945 0.92 0.72 0.70 0.68 -
P/RPS 3.84 4.08 3.23 2.89 2.22 1.91 1.89 60.62%
P/EPS 36.63 44.20 32.47 34.07 25.16 21.02 21.73 41.77%
EY 2.73 2.26 3.08 2.93 3.97 4.76 4.60 -29.44%
DY 1.10 1.01 1.27 1.30 1.67 1.71 1.76 -26.96%
P/NAPS 1.21 1.34 1.29 1.19 0.97 0.95 0.94 18.38%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 -
Price 1.00 0.975 1.03 1.11 0.745 0.755 0.68 -
P/RPS 4.25 4.02 3.52 3.49 2.30 2.06 1.89 71.89%
P/EPS 40.47 43.53 35.40 41.11 26.03 22.67 21.73 51.54%
EY 2.47 2.30 2.83 2.43 3.84 4.41 4.60 -34.01%
DY 1.00 1.03 1.17 1.08 1.61 1.59 1.76 -31.47%
P/NAPS 1.33 1.32 1.41 1.44 1.01 1.02 0.94 26.11%

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