[PANTECH] QoQ TTM Result on 30-Nov-2009 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -9.8%
YoY- -14.25%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 345,729 367,961 401,578 475,277 515,898 522,158 511,595 -22.93%
PBT 50,286 59,683 66,758 68,939 76,155 78,087 82,001 -27.75%
Tax -9,945 -13,993 -15,887 -18,269 -19,982 -18,757 -20,542 -38.26%
NP 40,341 45,690 50,871 50,670 56,173 59,330 61,459 -24.41%
-
NP to SH 40,347 45,693 50,871 50,670 56,173 59,330 61,459 -24.40%
-
Tax Rate 19.78% 23.45% 23.80% 26.50% 26.24% 24.02% 25.05% -
Total Cost 305,388 322,271 350,707 424,607 459,725 462,828 450,136 -22.73%
-
Net Worth 0 0 232,015 0 224,314 209,544 198,062 -
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 15,726 15,711 15,711 14,957 12,345 11,237 11,237 25.03%
Div Payout % 38.98% 34.38% 30.88% 29.52% 21.98% 18.94% 18.28% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 0 0 232,015 0 224,314 209,544 198,062 -
NOSH 374,899 374,374 374,218 374,171 373,857 374,187 373,702 0.21%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 11.67% 12.42% 12.67% 10.66% 10.89% 11.36% 12.01% -
ROE 0.00% 0.00% 21.93% 0.00% 25.04% 28.31% 31.03% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 92.22 98.29 107.31 127.02 137.99 139.54 136.90 -23.09%
EPS 10.76 12.21 13.59 13.54 15.03 15.86 16.45 -24.58%
DPS 4.20 4.20 4.20 4.00 3.30 3.00 3.00 25.06%
NAPS 0.00 0.00 0.62 0.00 0.60 0.56 0.53 -
Adjusted Per Share Value based on latest NOSH - 374,171
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 40.44 43.04 46.97 55.59 60.35 61.08 59.84 -22.93%
EPS 4.72 5.34 5.95 5.93 6.57 6.94 7.19 -24.40%
DPS 1.84 1.84 1.84 1.75 1.44 1.31 1.31 25.34%
NAPS 0.00 0.00 0.2714 0.00 0.2624 0.2451 0.2317 -
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.73 0.69 0.78 0.79 0.76 0.64 0.36 -
P/RPS 0.79 0.70 0.73 0.62 0.55 0.46 0.26 109.35%
P/EPS 6.78 5.65 5.74 5.83 5.06 4.04 2.19 111.98%
EY 14.74 17.69 17.43 17.14 19.77 24.77 45.68 -52.85%
DY 5.75 6.09 5.38 5.06 4.34 4.69 8.33 -21.84%
P/NAPS 0.00 0.00 1.26 0.00 1.27 1.14 0.68 -
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 -
Price 0.78 0.74 0.77 0.81 0.80 0.65 0.47 -
P/RPS 0.85 0.75 0.72 0.64 0.58 0.47 0.34 83.89%
P/EPS 7.25 6.06 5.66 5.98 5.32 4.10 2.86 85.60%
EY 13.80 16.49 17.65 16.72 18.78 24.39 34.99 -46.12%
DY 5.38 5.68 5.45 4.94 4.13 4.62 6.38 -10.71%
P/NAPS 0.00 0.00 1.24 0.00 1.33 1.16 0.89 -

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