[PANTECH] QoQ TTM Result on 29-Feb-2008 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- 6.78%
YoY- 27.6%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 447,526 391,954 346,930 313,323 301,764 250,943 170,337 90.06%
PBT 80,238 68,586 56,613 45,021 40,282 51,058 38,951 61.68%
Tax -21,150 -17,672 -14,686 -10,879 -8,307 -7,473 -4,266 189.90%
NP 59,088 50,914 41,927 34,142 31,975 43,585 34,685 42.50%
-
NP to SH 59,088 50,914 41,927 34,142 31,975 43,585 34,685 42.50%
-
Tax Rate 26.36% 25.77% 25.94% 24.16% 20.62% 14.64% 10.95% -
Total Cost 388,438 341,040 305,003 279,181 269,789 207,358 135,652 101.26%
-
Net Worth 195,022 179,994 161,244 58,492 0 0 0 -
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 8,940 5,939 2,640 2,640 2,176 2,176 975 336.31%
Div Payout % 15.13% 11.67% 6.30% 7.73% 6.81% 4.99% 2.81% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 195,022 179,994 161,244 58,492 0 0 0 -
NOSH 375,043 374,989 374,988 149,981 150,049 150,084 150,132 83.80%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 13.20% 12.99% 12.09% 10.90% 10.60% 17.37% 20.36% -
ROE 30.30% 28.29% 26.00% 58.37% 0.00% 0.00% 0.00% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 119.33 104.52 92.52 208.91 201.11 167.20 113.46 3.41%
EPS 15.75 13.58 11.18 22.76 21.31 29.04 23.10 -22.47%
DPS 2.38 1.58 0.70 1.76 1.45 1.45 0.65 137.00%
NAPS 0.52 0.48 0.43 0.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,981
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 52.35 45.85 40.58 36.65 35.30 29.35 19.92 90.10%
EPS 6.91 5.96 4.90 3.99 3.74 5.10 4.06 42.41%
DPS 1.05 0.69 0.31 0.31 0.25 0.25 0.11 348.13%
NAPS 0.2281 0.2105 0.1886 0.0684 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.40 0.62 0.75 0.76 1.00 1.14 1.02 -
P/RPS 0.34 0.59 0.81 0.36 0.50 0.68 0.90 -47.64%
P/EPS 2.54 4.57 6.71 3.34 4.69 3.93 4.42 -30.80%
EY 39.39 21.90 14.91 29.95 21.31 25.47 22.65 44.46%
DY 5.96 2.55 0.94 2.32 1.45 1.27 0.64 340.83%
P/NAPS 0.77 1.29 1.74 1.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 - -
Price 0.39 0.48 0.68 0.70 0.74 1.20 0.00 -
P/RPS 0.33 0.46 0.73 0.34 0.37 0.72 0.00 -
P/EPS 2.48 3.54 6.08 3.08 3.47 4.13 0.00 -
EY 40.40 28.29 16.44 32.52 28.80 24.20 0.00 -
DY 6.11 3.30 1.04 2.51 1.96 1.21 0.00 -
P/NAPS 0.75 1.00 1.58 1.79 0.00 0.00 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