[PANTECH] YoY Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 5.55%
YoY- 77.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 538,738 528,129 596,237 641,153 411,440 350,496 447,349 3.14%
PBT 55,892 63,849 75,708 81,948 44,573 41,564 74,674 -4.71%
Tax -15,028 -15,772 -20,828 -25,442 -12,814 -9,688 -21,258 -5.61%
NP 40,864 48,077 54,880 56,505 31,758 31,876 53,416 -4.36%
-
NP to SH 40,864 48,077 54,881 56,510 31,768 31,885 53,416 -4.36%
-
Tax Rate 26.89% 24.70% 27.51% 31.05% 28.75% 23.31% 28.47% -
Total Cost 497,874 480,052 541,357 584,648 379,681 318,620 393,933 3.97%
-
Net Worth 498,638 447,817 398,679 347,324 333,293 251,254 231,918 13.60%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 12,972 20,161 24,423 21,277 13,211 12,562 14,962 -2.34%
Div Payout % 31.75% 41.94% 44.50% 37.65% 41.59% 39.40% 28.01% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 498,638 447,817 398,679 347,324 333,293 251,254 231,918 13.60%
NOSH 608,095 581,580 538,756 469,357 450,396 448,667 374,061 8.43%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 7.59% 9.10% 9.20% 8.81% 7.72% 9.09% 11.94% -
ROE 8.20% 10.74% 13.77% 16.27% 9.53% 12.69% 23.03% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 88.59 90.81 110.67 136.60 91.35 78.12 119.59 -4.87%
EPS 6.72 8.27 10.19 12.04 7.05 7.11 14.28 -11.80%
DPS 2.13 3.47 4.53 4.53 2.93 2.80 4.00 -9.96%
NAPS 0.82 0.77 0.74 0.74 0.74 0.56 0.62 4.76%
Adjusted Per Share Value based on latest NOSH - 468,858
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 63.20 61.96 69.95 75.22 48.27 41.12 52.48 3.14%
EPS 4.79 5.64 6.44 6.63 3.73 3.74 6.27 -4.38%
DPS 1.52 2.37 2.87 2.50 1.55 1.47 1.76 -2.41%
NAPS 0.585 0.5254 0.4677 0.4075 0.391 0.2948 0.2721 13.60%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.64 0.89 0.99 0.70 0.46 0.59 0.79 -
P/RPS 0.72 0.98 0.89 0.51 0.50 0.76 0.66 1.46%
P/EPS 9.52 10.77 9.72 5.81 6.52 8.30 5.53 9.47%
EY 10.50 9.29 10.29 17.20 15.33 12.05 18.08 -8.65%
DY 3.33 3.90 4.58 6.48 6.38 4.75 5.06 -6.73%
P/NAPS 0.78 1.16 1.34 0.95 0.62 1.05 1.27 -7.79%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 20/01/16 22/01/15 22/01/14 22/01/13 18/01/12 26/01/11 25/01/10 -
Price 0.55 0.77 0.975 0.755 0.52 0.65 0.81 -
P/RPS 0.62 0.85 0.88 0.55 0.57 0.83 0.68 -1.52%
P/EPS 8.18 9.31 9.57 6.27 7.37 9.15 5.67 6.29%
EY 12.22 10.74 10.45 15.95 13.56 10.93 17.63 -5.92%
DY 3.88 4.50 4.65 6.00 5.64 4.31 4.94 -3.94%
P/NAPS 0.67 1.00 1.32 1.02 0.70 1.16 1.31 -10.56%

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