[PANTECH] YoY Annualized Quarter Result on 30-Nov-2008 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 0.9%
YoY- 96.3%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 411,440 350,496 447,349 495,773 316,836 35,262 0 -
PBT 44,573 41,564 74,674 92,090 45,134 29,241 0 -
Tax -12,814 -9,688 -21,258 -24,289 -10,594 -1,657 0 -
NP 31,758 31,876 53,416 67,801 34,540 27,584 0 -
-
NP to SH 31,768 31,885 53,416 67,801 34,540 27,584 0 -
-
Tax Rate 28.75% 23.31% 28.47% 26.38% 23.47% 5.67% - -
Total Cost 379,681 318,620 393,933 427,972 282,296 7,678 0 -
-
Net Worth 333,293 251,254 231,918 194,860 140,999 5,741 0 -
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 13,211 12,562 14,962 9,992 4,000 - - -
Div Payout % 41.59% 39.40% 28.01% 14.74% 11.58% - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 333,293 251,254 231,918 194,860 140,999 5,741 0 -
NOSH 450,396 448,667 374,061 374,731 150,000 8,202 0 -
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 7.72% 9.09% 11.94% 13.68% 10.90% 78.22% 0.00% -
ROE 9.53% 12.69% 23.03% 34.79% 24.50% 480.44% 0.00% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 91.35 78.12 119.59 132.30 211.22 429.93 0.00 -
EPS 7.05 7.11 14.28 18.09 23.03 336.31 0.00 -
DPS 2.93 2.80 4.00 2.67 2.67 0.00 0.00 -
NAPS 0.74 0.56 0.62 0.52 0.94 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 375,043
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 48.13 41.00 52.33 58.00 37.07 4.13 0.00 -
EPS 3.72 3.73 6.25 7.93 4.04 3.23 0.00 -
DPS 1.55 1.47 1.75 1.17 0.47 0.00 0.00 -
NAPS 0.3899 0.2939 0.2713 0.228 0.1649 0.0067 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - - -
Price 0.46 0.59 0.79 0.40 1.00 0.00 0.00 -
P/RPS 0.50 0.76 0.66 0.30 0.47 0.00 0.00 -
P/EPS 6.52 8.30 5.53 2.21 4.34 0.00 0.00 -
EY 15.33 12.05 18.08 45.23 23.03 0.00 0.00 -
DY 6.38 4.75 5.06 6.67 2.67 0.00 0.00 -
P/NAPS 0.62 1.05 1.27 0.77 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 12/02/07 - -
Price 0.52 0.65 0.81 0.39 0.74 0.00 0.00 -
P/RPS 0.57 0.83 0.68 0.29 0.35 0.00 0.00 -
P/EPS 7.37 9.15 5.67 2.16 3.21 0.00 0.00 -
EY 13.56 10.93 17.63 46.39 31.12 0.00 0.00 -
DY 5.64 4.31 4.94 6.84 3.60 0.00 0.00 -
P/NAPS 0.70 1.16 1.31 0.75 0.79 0.00 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