[PANTECH] QoQ TTM Result on 31-May-2010 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -10.18%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 335,779 328,938 345,729 367,961 401,578 475,277 515,898 -24.95%
PBT 37,369 41,895 50,286 59,683 66,758 68,939 76,155 -37.86%
Tax -8,390 -7,210 -9,945 -13,993 -15,887 -18,269 -19,982 -44.01%
NP 28,979 34,685 40,341 45,690 50,871 50,670 56,173 -35.75%
-
NP to SH 28,993 34,692 40,347 45,693 50,871 50,670 56,173 -35.73%
-
Tax Rate 22.45% 17.21% 19.78% 23.45% 23.80% 26.50% 26.24% -
Total Cost 306,800 294,253 305,388 322,271 350,707 424,607 459,725 -23.68%
-
Net Worth 314,311 251,310 0 0 232,015 0 224,314 25.29%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 13,704 12,806 15,726 15,711 15,711 14,957 12,345 7.23%
Div Payout % 47.27% 36.92% 38.98% 34.38% 30.88% 29.52% 21.98% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 314,311 251,310 0 0 232,015 0 224,314 25.29%
NOSH 449,016 448,768 374,899 374,374 374,218 374,171 373,857 13.02%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 8.63% 10.54% 11.67% 12.42% 12.67% 10.66% 10.89% -
ROE 9.22% 13.80% 0.00% 0.00% 21.93% 0.00% 25.04% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 74.78 73.30 92.22 98.29 107.31 127.02 137.99 -33.60%
EPS 6.46 7.73 10.76 12.21 13.59 13.54 15.03 -43.13%
DPS 3.05 2.85 4.20 4.20 4.20 4.00 3.30 -5.13%
NAPS 0.70 0.56 0.00 0.00 0.62 0.00 0.60 10.85%
Adjusted Per Share Value based on latest NOSH - 374,374
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 39.39 38.59 40.56 43.17 47.11 55.76 60.52 -24.95%
EPS 3.40 4.07 4.73 5.36 5.97 5.94 6.59 -35.75%
DPS 1.61 1.50 1.85 1.84 1.84 1.75 1.45 7.24%
NAPS 0.3687 0.2948 0.00 0.00 0.2722 0.00 0.2632 25.27%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.62 0.59 0.73 0.69 0.78 0.79 0.76 -
P/RPS 0.83 0.80 0.79 0.70 0.73 0.62 0.55 31.66%
P/EPS 9.60 7.63 6.78 5.65 5.74 5.83 5.06 53.43%
EY 10.41 13.10 14.74 17.69 17.43 17.14 19.77 -34.86%
DY 4.92 4.84 5.75 6.09 5.38 5.06 4.34 8.74%
P/NAPS 0.89 1.05 0.00 0.00 1.26 0.00 1.27 -21.15%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 -
Price 0.63 0.65 0.78 0.74 0.77 0.81 0.80 -
P/RPS 0.84 0.89 0.85 0.75 0.72 0.64 0.58 28.09%
P/EPS 9.76 8.41 7.25 6.06 5.66 5.98 5.32 50.02%
EY 10.25 11.89 13.80 16.49 17.65 16.72 18.78 -33.28%
DY 4.84 4.39 5.38 5.68 5.45 4.94 4.13 11.18%
P/NAPS 0.90 1.16 0.00 0.00 1.24 0.00 1.33 -22.97%

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