[PANTECH] QoQ TTM Result on 30-Nov-2012 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 11.09%
YoY- 82.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 642,407 652,695 635,662 606,888 548,020 484,488 434,603 29.66%
PBT 80,110 80,864 80,253 75,227 68,761 55,890 47,195 42.15%
Tax -21,750 -23,501 -24,193 -22,446 -21,253 -15,454 -12,974 40.98%
NP 58,360 57,363 56,060 52,781 47,508 40,436 34,221 42.60%
-
NP to SH 58,361 57,366 56,064 52,787 47,516 40,445 34,230 42.57%
-
Tax Rate 27.15% 29.06% 30.15% 29.84% 30.91% 27.65% 27.49% -
Total Cost 584,047 595,332 579,602 554,107 500,512 444,052 400,382 28.53%
-
Net Worth 383,864 392,500 353,798 346,955 329,106 350,887 337,974 8.83%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 23,790 22,965 21,347 21,468 21,261 20,298 15,800 31.27%
Div Payout % 40.76% 40.03% 38.08% 40.67% 44.75% 50.19% 46.16% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 383,864 392,500 353,798 346,955 329,106 350,887 337,974 8.83%
NOSH 525,841 509,740 478,106 468,858 457,092 449,855 450,632 10.80%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.08% 8.79% 8.82% 8.70% 8.67% 8.35% 7.87% -
ROE 15.20% 14.62% 15.85% 15.21% 14.44% 11.53% 10.13% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 122.17 128.04 132.95 129.44 119.89 107.70 96.44 17.02%
EPS 11.10 11.25 11.73 11.26 10.40 8.99 7.60 28.63%
DPS 4.52 4.51 4.46 4.58 4.70 4.50 3.50 18.53%
NAPS 0.73 0.77 0.74 0.74 0.72 0.78 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 468,858
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 75.14 76.35 74.35 70.99 64.10 56.67 50.84 29.65%
EPS 6.83 6.71 6.56 6.17 5.56 4.73 4.00 42.71%
DPS 2.78 2.69 2.50 2.51 2.49 2.37 1.85 31.09%
NAPS 0.449 0.4591 0.4138 0.4058 0.385 0.4104 0.3953 8.83%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.945 0.92 0.72 0.70 0.68 0.53 0.51 -
P/RPS 0.77 0.72 0.54 0.54 0.57 0.49 0.53 28.18%
P/EPS 8.51 8.17 6.14 6.22 6.54 5.90 6.71 17.11%
EY 11.74 12.23 16.29 16.08 15.29 16.96 14.89 -14.61%
DY 4.79 4.90 6.20 6.54 6.91 8.49 6.86 -21.24%
P/NAPS 1.29 1.19 0.97 0.95 0.94 0.68 0.68 53.06%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 24/10/13 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 -
Price 1.03 1.11 0.745 0.755 0.68 0.57 0.52 -
P/RPS 0.84 0.87 0.56 0.58 0.57 0.53 0.54 34.14%
P/EPS 9.28 9.86 6.35 6.71 6.54 6.34 6.85 22.36%
EY 10.78 10.14 15.74 14.91 15.29 15.77 14.61 -18.30%
DY 4.39 4.06 5.99 6.06 6.91 7.89 6.73 -24.72%
P/NAPS 1.41 1.44 1.01 1.02 0.94 0.73 0.69 60.82%

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