[PANTECH] QoQ TTM Result on 30-Nov-2011 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 17.21%
YoY- -16.6%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 548,020 484,488 434,603 381,486 344,262 340,818 335,779 38.41%
PBT 68,761 55,890 47,195 39,654 32,442 35,393 37,369 49.88%
Tax -21,253 -15,454 -12,974 -10,734 -7,769 -8,572 -8,390 85.30%
NP 47,508 40,436 34,221 28,920 24,673 26,821 28,979 38.82%
-
NP to SH 47,516 40,445 34,230 28,934 24,686 26,834 28,993 38.79%
-
Tax Rate 30.91% 27.65% 27.49% 27.07% 23.95% 24.22% 22.45% -
Total Cost 500,512 444,052 400,382 352,566 319,589 313,997 306,800 38.37%
-
Net Worth 329,106 350,887 337,974 334,195 325,620 325,878 314,311 3.09%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 21,261 20,298 15,800 15,330 12,603 13,704 13,704 33.83%
Div Payout % 44.75% 50.19% 46.16% 52.98% 51.05% 51.07% 47.27% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 329,106 350,887 337,974 334,195 325,620 325,878 314,311 3.09%
NOSH 457,092 449,855 450,632 451,615 452,249 452,608 449,016 1.19%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 8.67% 8.35% 7.87% 7.58% 7.17% 7.87% 8.63% -
ROE 14.44% 11.53% 10.13% 8.66% 7.58% 8.23% 9.22% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 119.89 107.70 96.44 84.47 76.12 75.30 74.78 36.78%
EPS 10.40 8.99 7.60 6.41 5.46 5.93 6.46 37.16%
DPS 4.70 4.50 3.50 3.40 2.80 3.03 3.05 33.23%
NAPS 0.72 0.78 0.75 0.74 0.72 0.72 0.70 1.88%
Adjusted Per Share Value based on latest NOSH - 451,615
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 64.10 56.67 50.84 44.62 40.27 39.87 39.28 38.40%
EPS 5.56 4.73 4.00 3.38 2.89 3.14 3.39 38.86%
DPS 2.49 2.37 1.85 1.79 1.47 1.60 1.60 34.11%
NAPS 0.385 0.4104 0.3953 0.3909 0.3809 0.3812 0.3677 3.09%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.68 0.53 0.51 0.46 0.51 0.62 0.62 -
P/RPS 0.57 0.49 0.53 0.54 0.67 0.82 0.83 -22.07%
P/EPS 6.54 5.90 6.71 7.18 9.34 10.46 9.60 -22.48%
EY 15.29 16.96 14.89 13.93 10.70 9.56 10.41 29.06%
DY 6.91 8.49 6.86 7.39 5.49 4.88 4.92 25.28%
P/NAPS 0.94 0.68 0.68 0.62 0.71 0.86 0.89 3.69%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 17/10/12 26/07/12 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 -
Price 0.68 0.57 0.52 0.52 0.47 0.60 0.63 -
P/RPS 0.57 0.53 0.54 0.62 0.62 0.80 0.84 -22.68%
P/EPS 6.54 6.34 6.85 8.12 8.61 10.12 9.76 -23.33%
EY 15.29 15.77 14.61 12.32 11.61 9.88 10.25 30.39%
DY 6.91 7.89 6.73 6.54 5.96 5.05 4.84 26.65%
P/NAPS 0.94 0.73 0.69 0.70 0.65 0.83 0.90 2.92%

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