[PANTECH] QoQ TTM Result on 31-May-2011 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- -7.45%
YoY- -41.27%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 434,603 381,486 344,262 340,818 335,779 328,938 345,729 16.49%
PBT 47,195 39,654 32,442 35,393 37,369 41,895 50,286 -4.14%
Tax -12,974 -10,734 -7,769 -8,572 -8,390 -7,210 -9,945 19.41%
NP 34,221 28,920 24,673 26,821 28,979 34,685 40,341 -10.39%
-
NP to SH 34,230 28,934 24,686 26,834 28,993 34,692 40,347 -10.39%
-
Tax Rate 27.49% 27.07% 23.95% 24.22% 22.45% 17.21% 19.78% -
Total Cost 400,382 352,566 319,589 313,997 306,800 294,253 305,388 19.80%
-
Net Worth 337,974 334,195 325,620 325,878 314,311 251,310 0 -
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 15,800 15,330 12,603 13,704 13,704 12,806 15,726 0.31%
Div Payout % 46.16% 52.98% 51.05% 51.07% 47.27% 36.92% 38.98% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 337,974 334,195 325,620 325,878 314,311 251,310 0 -
NOSH 450,632 451,615 452,249 452,608 449,016 448,768 374,899 13.06%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 7.87% 7.58% 7.17% 7.87% 8.63% 10.54% 11.67% -
ROE 10.13% 8.66% 7.58% 8.23% 9.22% 13.80% 0.00% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 96.44 84.47 76.12 75.30 74.78 73.30 92.22 3.03%
EPS 7.60 6.41 5.46 5.93 6.46 7.73 10.76 -20.70%
DPS 3.50 3.40 2.80 3.03 3.05 2.85 4.20 -11.45%
NAPS 0.75 0.74 0.72 0.72 0.70 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 452,608
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 50.84 44.62 40.27 39.87 39.28 38.48 40.44 16.49%
EPS 4.00 3.38 2.89 3.14 3.39 4.06 4.72 -10.45%
DPS 1.85 1.79 1.47 1.60 1.60 1.50 1.84 0.36%
NAPS 0.3953 0.3909 0.3809 0.3812 0.3677 0.294 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.51 0.46 0.51 0.62 0.62 0.59 0.73 -
P/RPS 0.53 0.54 0.67 0.82 0.83 0.80 0.79 -23.38%
P/EPS 6.71 7.18 9.34 10.46 9.60 7.63 6.78 -0.69%
EY 14.89 13.93 10.70 9.56 10.41 13.10 14.74 0.67%
DY 6.86 7.39 5.49 4.88 4.92 4.84 5.75 12.49%
P/NAPS 0.68 0.62 0.71 0.86 0.89 1.05 0.00 -
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 -
Price 0.52 0.52 0.47 0.60 0.63 0.65 0.78 -
P/RPS 0.54 0.62 0.62 0.80 0.84 0.89 0.85 -26.11%
P/EPS 6.85 8.12 8.61 10.12 9.76 8.41 7.25 -3.71%
EY 14.61 12.32 11.61 9.88 10.25 11.89 13.80 3.87%
DY 6.73 6.54 5.96 5.05 4.84 4.39 5.38 16.11%
P/NAPS 0.69 0.70 0.65 0.83 0.90 1.16 0.00 -

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