[PANTECH] QoQ TTM Result on 28-Feb-2013 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 6.21%
YoY- 63.79%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 601,976 642,407 652,695 635,662 606,888 548,020 484,488 15.55%
PBT 75,571 80,110 80,864 80,253 75,227 68,761 55,890 22.25%
Tax -20,731 -21,750 -23,501 -24,193 -22,446 -21,253 -15,454 21.61%
NP 54,840 58,360 57,363 56,060 52,781 47,508 40,436 22.50%
-
NP to SH 54,841 58,361 57,366 56,064 52,787 47,516 40,445 22.48%
-
Tax Rate 27.43% 27.15% 29.06% 30.15% 29.84% 30.91% 27.65% -
Total Cost 547,136 584,047 595,332 579,602 554,107 500,512 444,052 14.91%
-
Net Worth 399,500 383,864 392,500 353,798 346,955 329,106 350,887 9.02%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 23,562 23,790 22,965 21,347 21,468 21,261 20,298 10.44%
Div Payout % 42.97% 40.76% 40.03% 38.08% 40.67% 44.75% 50.19% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 399,500 383,864 392,500 353,798 346,955 329,106 350,887 9.02%
NOSH 539,866 525,841 509,740 478,106 468,858 457,092 449,855 12.91%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 9.11% 9.08% 8.79% 8.82% 8.70% 8.67% 8.35% -
ROE 13.73% 15.20% 14.62% 15.85% 15.21% 14.44% 11.53% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 111.50 122.17 128.04 132.95 129.44 119.89 107.70 2.33%
EPS 10.16 11.10 11.25 11.73 11.26 10.40 8.99 8.49%
DPS 4.36 4.52 4.51 4.46 4.58 4.70 4.50 -2.08%
NAPS 0.74 0.73 0.77 0.74 0.74 0.72 0.78 -3.44%
Adjusted Per Share Value based on latest NOSH - 478,106
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 70.62 75.37 76.57 74.58 71.20 64.29 56.84 15.55%
EPS 6.43 6.85 6.73 6.58 6.19 5.57 4.75 22.34%
DPS 2.76 2.79 2.69 2.50 2.52 2.49 2.38 10.36%
NAPS 0.4687 0.4503 0.4605 0.4151 0.407 0.3861 0.4117 9.02%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.99 0.945 0.92 0.72 0.70 0.68 0.53 -
P/RPS 0.89 0.77 0.72 0.54 0.54 0.57 0.49 48.81%
P/EPS 9.75 8.51 8.17 6.14 6.22 6.54 5.90 39.73%
EY 10.26 11.74 12.23 16.29 16.08 15.29 16.96 -28.44%
DY 4.41 4.79 4.90 6.20 6.54 6.91 8.49 -35.35%
P/NAPS 1.34 1.29 1.19 0.97 0.95 0.94 0.68 57.11%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 -
Price 0.975 1.03 1.11 0.745 0.755 0.68 0.57 -
P/RPS 0.87 0.84 0.87 0.56 0.58 0.57 0.53 39.11%
P/EPS 9.60 9.28 9.86 6.35 6.71 6.54 6.34 31.82%
EY 10.42 10.78 10.14 15.74 14.91 15.29 15.77 -24.11%
DY 4.48 4.39 4.06 5.99 6.06 6.91 7.89 -31.40%
P/NAPS 1.32 1.41 1.44 1.01 1.02 0.94 0.73 48.36%

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