[PANTECH] QoQ TTM Result on 30-Nov-2010 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -14.02%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 344,262 340,818 335,779 328,938 345,729 367,961 401,578 -9.73%
PBT 32,442 35,393 37,369 41,895 50,286 59,683 66,758 -38.10%
Tax -7,769 -8,572 -8,390 -7,210 -9,945 -13,993 -15,887 -37.84%
NP 24,673 26,821 28,979 34,685 40,341 45,690 50,871 -38.18%
-
NP to SH 24,686 26,834 28,993 34,692 40,347 45,693 50,871 -38.16%
-
Tax Rate 23.95% 24.22% 22.45% 17.21% 19.78% 23.45% 23.80% -
Total Cost 319,589 313,997 306,800 294,253 305,388 322,271 350,707 -5.99%
-
Net Worth 325,620 325,878 314,311 251,310 0 0 232,015 25.27%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 12,603 13,704 13,704 12,806 15,726 15,711 15,711 -13.63%
Div Payout % 51.05% 51.07% 47.27% 36.92% 38.98% 34.38% 30.88% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 325,620 325,878 314,311 251,310 0 0 232,015 25.27%
NOSH 452,249 452,608 449,016 448,768 374,899 374,374 374,218 13.41%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 7.17% 7.87% 8.63% 10.54% 11.67% 12.42% 12.67% -
ROE 7.58% 8.23% 9.22% 13.80% 0.00% 0.00% 21.93% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 76.12 75.30 74.78 73.30 92.22 98.29 107.31 -20.41%
EPS 5.46 5.93 6.46 7.73 10.76 12.21 13.59 -45.46%
DPS 2.80 3.03 3.05 2.85 4.20 4.20 4.20 -23.62%
NAPS 0.72 0.72 0.70 0.56 0.00 0.00 0.62 10.45%
Adjusted Per Share Value based on latest NOSH - 448,768
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 40.27 39.87 39.28 38.48 40.44 43.04 46.97 -9.72%
EPS 2.89 3.14 3.39 4.06 4.72 5.34 5.95 -38.12%
DPS 1.47 1.60 1.60 1.50 1.84 1.84 1.84 -13.86%
NAPS 0.3809 0.3812 0.3677 0.294 0.00 0.00 0.2714 25.27%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.51 0.62 0.62 0.59 0.73 0.69 0.78 -
P/RPS 0.67 0.82 0.83 0.80 0.79 0.70 0.73 -5.54%
P/EPS 9.34 10.46 9.60 7.63 6.78 5.65 5.74 38.22%
EY 10.70 9.56 10.41 13.10 14.74 17.69 17.43 -27.70%
DY 5.49 4.88 4.92 4.84 5.75 6.09 5.38 1.35%
P/NAPS 0.71 0.86 0.89 1.05 0.00 0.00 1.26 -31.70%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 -
Price 0.47 0.60 0.63 0.65 0.78 0.74 0.77 -
P/RPS 0.62 0.80 0.84 0.89 0.85 0.75 0.72 -9.46%
P/EPS 8.61 10.12 9.76 8.41 7.25 6.06 5.66 32.16%
EY 11.61 9.88 10.25 11.89 13.80 16.49 17.65 -24.30%
DY 5.96 5.05 4.84 4.39 5.38 5.68 5.45 6.12%
P/NAPS 0.65 0.83 0.90 1.16 0.00 0.00 1.24 -34.91%

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