[PANTECH] QoQ TTM Result on 28-Feb-2010 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 0.4%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 328,938 345,729 367,961 401,578 475,277 515,898 522,158 -26.49%
PBT 41,895 50,286 59,683 66,758 68,939 76,155 78,087 -33.94%
Tax -7,210 -9,945 -13,993 -15,887 -18,269 -19,982 -18,757 -47.10%
NP 34,685 40,341 45,690 50,871 50,670 56,173 59,330 -30.06%
-
NP to SH 34,692 40,347 45,693 50,871 50,670 56,173 59,330 -30.05%
-
Tax Rate 17.21% 19.78% 23.45% 23.80% 26.50% 26.24% 24.02% -
Total Cost 294,253 305,388 322,271 350,707 424,607 459,725 462,828 -26.04%
-
Net Worth 251,310 0 0 232,015 0 224,314 209,544 12.86%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 12,806 15,726 15,711 15,711 14,957 12,345 11,237 9.09%
Div Payout % 36.92% 38.98% 34.38% 30.88% 29.52% 21.98% 18.94% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 251,310 0 0 232,015 0 224,314 209,544 12.86%
NOSH 448,768 374,899 374,374 374,218 374,171 373,857 374,187 12.86%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 10.54% 11.67% 12.42% 12.67% 10.66% 10.89% 11.36% -
ROE 13.80% 0.00% 0.00% 21.93% 0.00% 25.04% 28.31% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 73.30 92.22 98.29 107.31 127.02 137.99 139.54 -34.87%
EPS 7.73 10.76 12.21 13.59 13.54 15.03 15.86 -38.04%
DPS 2.85 4.20 4.20 4.20 4.00 3.30 3.00 -3.35%
NAPS 0.56 0.00 0.00 0.62 0.00 0.60 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 374,218
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 38.48 40.44 43.04 46.97 55.59 60.35 61.08 -26.49%
EPS 4.06 4.72 5.34 5.95 5.93 6.57 6.94 -30.02%
DPS 1.50 1.84 1.84 1.84 1.75 1.44 1.31 9.44%
NAPS 0.294 0.00 0.00 0.2714 0.00 0.2624 0.2451 12.88%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.59 0.73 0.69 0.78 0.79 0.76 0.64 -
P/RPS 0.80 0.79 0.70 0.73 0.62 0.55 0.46 44.56%
P/EPS 7.63 6.78 5.65 5.74 5.83 5.06 4.04 52.73%
EY 13.10 14.74 17.69 17.43 17.14 19.77 24.77 -34.57%
DY 4.84 5.75 6.09 5.38 5.06 4.34 4.69 2.11%
P/NAPS 1.05 0.00 0.00 1.26 0.00 1.27 1.14 -5.33%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 -
Price 0.65 0.78 0.74 0.77 0.81 0.80 0.65 -
P/RPS 0.89 0.85 0.75 0.72 0.64 0.58 0.47 53.00%
P/EPS 8.41 7.25 6.06 5.66 5.98 5.32 4.10 61.36%
EY 11.89 13.80 16.49 17.65 16.72 18.78 24.39 -38.03%
DY 4.39 5.38 5.68 5.45 4.94 4.13 4.62 -3.34%
P/NAPS 1.16 0.00 0.00 1.24 0.00 1.33 1.16 0.00%

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