[PANTECH] QoQ TTM Result on 31-May-2009 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
16-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -3.46%
YoY- 41.51%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 401,578 475,277 515,898 522,158 511,595 447,526 391,954 1.63%
PBT 66,758 68,939 76,155 78,087 82,001 80,238 68,586 -1.78%
Tax -15,887 -18,269 -19,982 -18,757 -20,542 -21,150 -17,672 -6.87%
NP 50,871 50,670 56,173 59,330 61,459 59,088 50,914 -0.05%
-
NP to SH 50,871 50,670 56,173 59,330 61,459 59,088 50,914 -0.05%
-
Tax Rate 23.80% 26.50% 26.24% 24.02% 25.05% 26.36% 25.77% -
Total Cost 350,707 424,607 459,725 462,828 450,136 388,438 341,040 1.88%
-
Net Worth 232,015 0 224,314 209,544 198,062 195,022 179,994 18.49%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 15,711 14,957 12,345 11,237 11,237 8,940 5,939 91.61%
Div Payout % 30.88% 29.52% 21.98% 18.94% 18.28% 15.13% 11.67% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 232,015 0 224,314 209,544 198,062 195,022 179,994 18.49%
NOSH 374,218 374,171 373,857 374,187 373,702 375,043 374,989 -0.13%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 12.67% 10.66% 10.89% 11.36% 12.01% 13.20% 12.99% -
ROE 21.93% 0.00% 25.04% 28.31% 31.03% 30.30% 28.29% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 107.31 127.02 137.99 139.54 136.90 119.33 104.52 1.77%
EPS 13.59 13.54 15.03 15.86 16.45 15.75 13.58 0.04%
DPS 4.20 4.00 3.30 3.00 3.00 2.38 1.58 92.23%
NAPS 0.62 0.00 0.60 0.56 0.53 0.52 0.48 18.65%
Adjusted Per Share Value based on latest NOSH - 374,187
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 47.11 55.76 60.52 61.26 60.02 52.50 45.98 1.63%
EPS 5.97 5.94 6.59 6.96 7.21 6.93 5.97 0.00%
DPS 1.84 1.75 1.45 1.32 1.32 1.05 0.70 90.80%
NAPS 0.2722 0.00 0.2632 0.2458 0.2324 0.2288 0.2112 18.48%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.78 0.79 0.76 0.64 0.36 0.40 0.62 -
P/RPS 0.73 0.62 0.55 0.46 0.26 0.34 0.59 15.29%
P/EPS 5.74 5.83 5.06 4.04 2.19 2.54 4.57 16.46%
EY 17.43 17.14 19.77 24.77 45.68 39.39 21.90 -14.15%
DY 5.38 5.06 4.34 4.69 8.33 5.96 2.55 64.72%
P/NAPS 1.26 0.00 1.27 1.14 0.68 0.77 1.29 -1.56%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 -
Price 0.77 0.81 0.80 0.65 0.47 0.39 0.48 -
P/RPS 0.72 0.64 0.58 0.47 0.34 0.33 0.46 34.91%
P/EPS 5.66 5.98 5.32 4.10 2.86 2.48 3.54 36.85%
EY 17.65 16.72 18.78 24.39 34.99 40.40 28.29 -27.04%
DY 5.45 4.94 4.13 4.62 6.38 6.11 3.30 39.84%
P/NAPS 1.24 0.00 1.33 1.16 0.89 0.75 1.00 15.46%

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