[PANTECH] QoQ TTM Result on 30-Nov-2008 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 16.05%
YoY- 84.79%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 515,898 522,158 511,595 447,526 391,954 346,930 313,323 39.31%
PBT 76,155 78,087 82,001 80,238 68,586 56,613 45,021 41.83%
Tax -19,982 -18,757 -20,542 -21,150 -17,672 -14,686 -10,879 49.81%
NP 56,173 59,330 61,459 59,088 50,914 41,927 34,142 39.24%
-
NP to SH 56,173 59,330 61,459 59,088 50,914 41,927 34,142 39.24%
-
Tax Rate 26.24% 24.02% 25.05% 26.36% 25.77% 25.94% 24.16% -
Total Cost 459,725 462,828 450,136 388,438 341,040 305,003 279,181 39.32%
-
Net Worth 224,314 209,544 198,062 195,022 179,994 161,244 58,492 144.40%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 12,345 11,237 11,237 8,940 5,939 2,640 2,640 178.85%
Div Payout % 21.98% 18.94% 18.28% 15.13% 11.67% 6.30% 7.73% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 224,314 209,544 198,062 195,022 179,994 161,244 58,492 144.40%
NOSH 373,857 374,187 373,702 375,043 374,989 374,988 149,981 83.53%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 10.89% 11.36% 12.01% 13.20% 12.99% 12.09% 10.90% -
ROE 25.04% 28.31% 31.03% 30.30% 28.29% 26.00% 58.37% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 137.99 139.54 136.90 119.33 104.52 92.52 208.91 -24.09%
EPS 15.03 15.86 16.45 15.75 13.58 11.18 22.76 -24.10%
DPS 3.30 3.00 3.00 2.38 1.58 0.70 1.76 51.88%
NAPS 0.60 0.56 0.53 0.52 0.48 0.43 0.39 33.16%
Adjusted Per Share Value based on latest NOSH - 375,043
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 60.52 61.26 60.02 52.50 45.98 40.70 36.76 39.30%
EPS 6.59 6.96 7.21 6.93 5.97 4.92 4.01 39.13%
DPS 1.45 1.32 1.32 1.05 0.70 0.31 0.31 178.90%
NAPS 0.2632 0.2458 0.2324 0.2288 0.2112 0.1892 0.0686 144.48%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.76 0.64 0.36 0.40 0.62 0.75 0.76 -
P/RPS 0.55 0.46 0.26 0.34 0.59 0.81 0.36 32.54%
P/EPS 5.06 4.04 2.19 2.54 4.57 6.71 3.34 31.80%
EY 19.77 24.77 45.68 39.39 21.90 14.91 29.95 -24.13%
DY 4.34 4.69 8.33 5.96 2.55 0.94 2.32 51.64%
P/NAPS 1.27 1.14 0.68 0.77 1.29 1.74 1.95 -24.80%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 -
Price 0.80 0.65 0.47 0.39 0.48 0.68 0.70 -
P/RPS 0.58 0.47 0.34 0.33 0.46 0.73 0.34 42.62%
P/EPS 5.32 4.10 2.86 2.48 3.54 6.08 3.08 43.81%
EY 18.78 24.39 34.99 40.40 28.29 16.44 32.52 -30.58%
DY 4.13 4.62 6.38 6.11 3.30 1.04 2.51 39.24%
P/NAPS 1.33 1.16 0.89 0.75 1.00 1.58 1.79 -17.92%

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