[PANTECH] YoY Annualized Quarter Result on 28-Feb-2013 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -0.79%
YoY- 62.48%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 513,293 525,772 575,610 635,663 437,031 335,779 401,578 4.17%
PBT 53,076 58,702 75,227 80,254 47,159 37,369 66,758 -3.74%
Tax -15,131 -15,550 -20,590 -24,192 -12,661 -8,389 -15,887 -0.80%
NP 37,945 43,152 54,637 56,062 34,498 28,980 50,871 -4.76%
-
NP to SH 37,972 43,152 54,638 56,066 34,506 28,994 50,871 -4.75%
-
Tax Rate 28.51% 26.49% 27.37% 30.14% 26.85% 22.45% 23.80% -
Total Cost 475,348 482,620 520,973 579,601 402,533 306,799 350,707 5.19%
-
Net Worth 505,609 456,133 408,936 353,644 337,852 314,603 231,938 13.85%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 12,792 21,987 23,990 21,983 15,766 14,831 15,711 -3.36%
Div Payout % 33.69% 50.95% 43.91% 39.21% 45.69% 51.15% 30.89% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 505,609 456,133 408,936 353,644 337,852 314,603 231,938 13.85%
NOSH 609,168 584,786 545,249 477,897 450,469 449,434 374,093 8.45%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 7.39% 8.21% 9.49% 8.82% 7.89% 8.63% 12.67% -
ROE 7.51% 9.46% 13.36% 15.85% 10.21% 9.22% 21.93% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 84.26 89.91 105.57 133.01 97.02 74.71 107.35 -3.95%
EPS 5.19 7.38 10.02 11.73 7.66 6.45 11.33 -12.19%
DPS 2.10 3.76 4.40 4.60 3.50 3.30 4.20 -10.90%
NAPS 0.83 0.78 0.75 0.74 0.75 0.70 0.62 4.97%
Adjusted Per Share Value based on latest NOSH - 478,106
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 60.22 61.69 67.53 74.58 51.28 39.40 47.12 4.16%
EPS 4.46 5.06 6.41 6.58 4.05 3.40 5.97 -4.73%
DPS 1.50 2.58 2.81 2.58 1.85 1.74 1.84 -3.34%
NAPS 0.5932 0.5352 0.4798 0.4149 0.3964 0.3691 0.2721 13.85%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.59 0.77 0.905 0.72 0.51 0.62 0.78 -
P/RPS 0.70 0.86 0.86 0.54 0.53 0.83 0.73 -0.69%
P/EPS 9.47 10.43 9.03 6.14 6.66 9.61 5.74 8.69%
EY 10.57 9.58 11.07 16.29 15.02 10.41 17.43 -7.99%
DY 3.56 4.88 4.86 6.39 6.86 5.32 5.38 -6.64%
P/NAPS 0.71 0.99 1.21 0.97 0.68 0.89 1.26 -9.10%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/04/16 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 26/04/10 -
Price 0.575 0.755 1.00 0.745 0.52 0.63 0.77 -
P/RPS 0.68 0.84 0.95 0.56 0.54 0.84 0.72 -0.94%
P/EPS 9.22 10.23 9.98 6.35 6.79 9.77 5.66 8.46%
EY 10.84 9.77 10.02 15.75 14.73 10.24 17.66 -7.80%
DY 3.65 4.98 4.40 6.17 6.73 5.24 5.45 -6.45%
P/NAPS 0.69 0.97 1.33 1.01 0.69 0.90 1.24 -9.29%

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