[PANTECH] YoY Annualized Quarter Result on 30-Nov-2011 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

18-Jan-2012

Admission Sponsor

Sponsor

Financial Year

29-Feb-2012

Quarter

30-Nov-2011 [#3]

Profit Trend

QoQ- 17.79%

YoY- -0.37%

Quarter Report

Pantech3Q_29Feb12.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Annualized Quarter Result
Revenue	528,129	596,237	641,153	411,440	350,496	447,349	495,773	1.05%
YoY %	-11.42%	-7.01%	55.83%	17.39%	-21.65%	-9.77%	-	-
Horiz. %	106.53%	120.26%	129.32%	82.99%	70.70%	90.23%	100.00%	-
PBT	63,849	75,708	81,948	44,573	41,564	74,674	92,090	-5.91%
YoY %	-15.66%	-7.61%	83.85%	7.24%	-44.34%	-18.91%	-	-
Horiz. %	69.33%	82.21%	88.99%	48.40%	45.13%	81.09%	100.00%	-
Tax	-15,772	-20,828	-25,442	-12,814	-9,688	-21,258	-24,289	-6.94%
YoY %	24.28%	18.14%	-98.55%	-32.27%	54.43%	12.48%	-	-
Horiz. %	64.93%	85.75%	104.75%	52.76%	39.89%	87.52%	100.00%	-
NP	48,077	54,880	56,505	31,758	31,876	53,416	67,801	-5.56%
YoY %	-12.40%	-2.88%	77.92%	-0.37%	-40.32%	-21.22%	-	-
Horiz. %	70.91%	80.94%	83.34%	46.84%	47.01%	78.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,077	54,881	56,510	31,768	31,885	53,416	67,801	-5.56%
YoY %	-12.40%	-2.88%	77.88%	-0.37%	-40.31%	-21.22%	-	-
Horiz. %	70.91%	80.94%	83.35%	46.85%	47.03%	78.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.70%	27.51%	31.05%	28.75%	23.31%	28.47%	26.38%	-
YoY %	-10.21%	-11.40%	8.00%	23.34%	-18.12%	7.92%	-	-
Horiz. %	93.63%	104.28%	117.70%	108.98%	88.36%	107.92%	100.00%	-
Total Cost	480,052	541,357	584,648	379,681	318,620	393,933	427,972	1.93%
YoY %	-11.32%	-7.40%	53.98%	19.16%	-19.12%	-7.95%	-	-
Horiz. %	112.17%	126.49%	136.61%	88.72%	74.45%	92.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	447,817	398,679	347,324	333,293	251,254	231,918	194,860	14.86%
YoY %	12.33%	14.79%	4.21%	32.65%	8.34%	19.02%	-	-
Horiz. %	229.81%	204.60%	178.24%	171.04%	128.94%	119.02%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	20,161	24,423	21,277	13,211	12,562	14,962	9,992	12.40%
YoY %	-17.45%	14.79%	61.06%	5.17%	-16.04%	49.74%	-	-
Horiz. %	201.77%	244.43%	212.94%	132.22%	125.72%	149.74%	100.00%	-
Div Payout %	41.94%	44.50%	37.65%	41.59%	39.40%	28.01%	14.74%	-
YoY %	-5.75%	18.19%	-9.47%	5.56%	40.66%	90.03%	-	-
Horiz. %	284.53%	301.90%	255.43%	282.16%	267.30%	190.03%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	447,817	398,679	347,324	333,293	251,254	231,918	194,860	14.86%
YoY %	12.33%	14.79%	4.21%	32.65%	8.34%	19.02%	-	-
Horiz. %	229.81%	204.60%	178.24%	171.04%	128.94%	119.02%	100.00%	-
NOSH	581,580	538,756	469,357	450,396	448,667	374,061	374,731	7.59%
YoY %	7.95%	14.79%	4.21%	0.39%	19.94%	-0.18%	-	-
Horiz. %	155.20%	143.77%	125.25%	120.19%	119.73%	99.82%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	9.10%	9.20%	8.81%	7.72%	9.09%	11.94%	13.68%	-
YoY %	-1.09%	4.43%	14.12%	-15.07%	-23.87%	-12.72%	-	-
Horiz. %	66.52%	67.25%	64.40%	56.43%	66.45%	87.28%	100.00%	-
ROE	10.74%	13.77%	16.27%	9.53%	12.69%	23.03%	34.79%	-
YoY %	-22.00%	-15.37%	70.72%	-24.90%	-44.90%	-33.80%	-	-
Horiz. %	30.87%	39.58%	46.77%	27.39%	36.48%	66.20%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	90.81	110.67	136.60	91.35	78.12	119.59	132.30	-6.07%
YoY %	-17.95%	-18.98%	49.53%	16.94%	-34.68%	-9.61%	-	-
Horiz. %	68.64%	83.65%	103.25%	69.05%	59.05%	90.39%	100.00%	-
EPS	8.27	10.19	12.04	7.05	7.11	14.28	18.09	-12.22%
YoY %	-18.84%	-15.37%	70.78%	-0.84%	-50.21%	-21.06%	-	-
Horiz. %	45.72%	56.33%	66.56%	38.97%	39.30%	78.94%	100.00%	-
DPS	3.47	4.53	4.53	2.93	2.80	4.00	2.67	4.46%
YoY %	-23.40%	0.00%	54.61%	4.64%	-30.00%	49.81%	-	-
Horiz. %	129.96%	169.66%	169.66%	109.74%	104.87%	149.81%	100.00%	-
NAPS	0.77	0.74	0.74	0.74	0.56	0.62	0.52	6.75%
YoY %	4.05%	0.00%	0.00%	32.14%	-9.68%	19.23%	-	-
Horiz. %	148.08%	142.31%	142.31%	142.31%	107.69%	119.23%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 451,615
RPS	61.78	69.74	75.00	48.13	41.00	52.33	57.99	1.06%
YoY %	-11.41%	-7.01%	55.83%	17.39%	-21.65%	-9.76%	-	-
Horiz. %	106.54%	120.26%	129.33%	83.00%	70.70%	90.24%	100.00%	-
EPS	5.62	6.42	6.61	3.72	3.73	6.25	7.93	-5.57%
YoY %	-12.46%	-2.87%	77.69%	-0.27%	-40.32%	-21.19%	-	-
Horiz. %	70.87%	80.96%	83.35%	46.91%	47.04%	78.81%	100.00%	-
DPS	2.36	2.86	2.49	1.55	1.47	1.75	1.17	12.39%
YoY %	-17.48%	14.86%	60.65%	5.44%	-16.00%	49.57%	-	-
Horiz. %	201.71%	244.44%	212.82%	132.48%	125.64%	149.57%	100.00%	-
NAPS	0.5238	0.4663	0.4063	0.3899	0.2939	0.2713	0.2279	14.87%
YoY %	12.33%	14.77%	4.21%	32.66%	8.33%	19.04%	-	-
Horiz. %	229.84%	204.61%	178.28%	171.08%	128.96%	119.04%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	0.89	0.99	0.70	0.46	0.59	0.79	0.40	-
P/RPS	0.98	0.89	0.51	0.50	0.76	0.66	0.30	21.79%
YoY %	10.11%	74.51%	2.00%	-34.21%	15.15%	120.00%	-	-
Horiz. %	326.67%	296.67%	170.00%	166.67%	253.33%	220.00%	100.00%	-
P/EPS	10.77	9.72	5.81	6.52	8.30	5.53	2.21	30.19%
YoY %	10.80%	67.30%	-10.89%	-21.45%	50.09%	150.23%	-	-
Horiz. %	487.33%	439.82%	262.90%	295.02%	375.57%	250.23%	100.00%	-
EY	9.29	10.29	17.20	15.33	12.05	18.08	45.23	-23.17%
YoY %	-9.72%	-40.17%	12.20%	27.22%	-33.35%	-60.03%	-	-
Horiz. %	20.54%	22.75%	38.03%	33.89%	26.64%	39.97%	100.00%	-
DY	3.90	4.58	6.48	6.38	4.75	5.06	6.67	-8.55%
YoY %	-14.85%	-29.32%	1.57%	34.32%	-6.13%	-24.14%	-	-
Horiz. %	58.47%	68.67%	97.15%	95.65%	71.21%	75.86%	100.00%	-
P/NAPS	1.16	1.34	0.95	0.62	1.05	1.27	0.77	7.06%
YoY %	-13.43%	41.05%	53.23%	-40.95%	-17.32%	64.94%	-	-
Horiz. %	150.65%	174.03%	123.38%	80.52%	136.36%	164.94%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	22/01/15	22/01/14	22/01/13	18/01/12	26/01/11	25/01/10	12/01/09	-
Price	0.77	0.975	0.755	0.52	0.65	0.81	0.39	-
P/RPS	0.85	0.88	0.55	0.57	0.83	0.68	0.29	19.61%
YoY %	-3.41%	60.00%	-3.51%	-31.33%	22.06%	134.48%	-	-
Horiz. %	293.10%	303.45%	189.66%	196.55%	286.21%	234.48%	100.00%	-
P/EPS	9.31	9.57	6.27	7.37	9.15	5.67	2.16	27.55%
YoY %	-2.72%	52.63%	-14.93%	-19.45%	61.38%	162.50%	-	-
Horiz. %	431.02%	443.06%	290.28%	341.20%	423.61%	262.50%	100.00%	-
EY	10.74	10.45	15.95	13.56	10.93	17.63	46.39	-21.63%
YoY %	2.78%	-34.48%	17.63%	24.06%	-38.00%	-62.00%	-	-
Horiz. %	23.15%	22.53%	34.38%	29.23%	23.56%	38.00%	100.00%	-
DY	4.50	4.65	6.00	5.64	4.31	4.94	6.84	-6.73%
YoY %	-3.23%	-22.50%	6.38%	30.86%	-12.75%	-27.78%	-	-
Horiz. %	65.79%	67.98%	87.72%	82.46%	63.01%	72.22%	100.00%	-
P/NAPS	1.00	1.32	1.02	0.70	1.16	1.31	0.75	4.90%
YoY %	-24.24%	29.41%	45.71%	-39.66%	-11.45%	74.67%	-	-
Horiz. %	133.33%	176.00%	136.00%	93.33%	154.67%	174.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos