[PANTECH] YoY Annualized Quarter Result on 31-Aug-2012 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 7.41%
YoY- 98.51%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 520,088 544,096 632,178 618,690 391,854 374,890 486,586 1.11%
PBT 54,606 72,630 80,886 81,164 38,038 47,888 80,830 -6.32%
Tax -15,502 -18,676 -22,752 -27,634 -11,078 -12,320 -24,204 -7.15%
NP 39,104 53,954 58,134 53,530 26,960 35,568 56,626 -5.98%
-
NP to SH 39,104 53,954 58,136 53,538 26,970 35,580 56,626 -5.98%
-
Tax Rate 28.39% 25.71% 28.13% 34.05% 29.12% 25.73% 29.94% -
Total Cost 480,984 490,142 574,044 565,160 364,894 339,322 429,960 1.88%
-
Net Worth 478,206 441,963 384,413 328,902 324,722 0 224,409 13.43%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 13,317 22,959 25,276 20,099 9,020 11,215 11,220 2.89%
Div Payout % 34.06% 42.55% 43.48% 37.54% 33.44% 31.52% 19.82% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 478,206 441,963 384,413 328,902 324,722 0 224,409 13.43%
NOSH 605,325 573,978 526,594 456,808 451,003 373,860 374,015 8.35%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 7.52% 9.92% 9.20% 8.65% 6.88% 9.49% 11.64% -
ROE 8.18% 12.21% 15.12% 16.28% 8.31% 0.00% 25.23% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 85.92 94.79 120.05 135.44 86.88 100.28 130.10 -6.67%
EPS 6.46 9.40 11.04 11.72 5.98 7.92 15.14 -13.22%
DPS 2.20 4.00 4.80 4.40 2.00 3.00 3.00 -5.03%
NAPS 0.79 0.77 0.73 0.72 0.72 0.00 0.60 4.68%
Adjusted Per Share Value based on latest NOSH - 457,092
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 60.84 63.64 73.95 72.37 45.84 43.85 56.92 1.11%
EPS 4.57 6.31 6.80 6.26 3.15 4.16 6.62 -5.98%
DPS 1.56 2.69 2.96 2.35 1.06 1.31 1.31 2.95%
NAPS 0.5594 0.517 0.4497 0.3847 0.3798 0.00 0.2625 13.43%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.515 1.01 0.945 0.68 0.51 0.73 0.76 -
P/RPS 0.60 1.07 0.79 0.50 0.59 0.73 0.58 0.56%
P/EPS 7.97 10.74 8.56 5.80 8.53 7.67 5.02 8.00%
EY 12.54 9.31 11.68 17.24 11.73 13.04 19.92 -7.42%
DY 4.27 3.96 5.08 6.47 3.92 4.11 3.95 1.30%
P/NAPS 0.65 1.31 1.29 0.94 0.71 0.00 1.27 -10.55%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 -
Price 0.625 0.97 1.03 0.68 0.47 0.78 0.80 -
P/RPS 0.73 1.02 0.86 0.50 0.54 0.78 0.61 3.03%
P/EPS 9.67 10.32 9.33 5.80 7.86 8.20 5.28 10.60%
EY 10.34 9.69 10.72 17.24 12.72 12.20 18.93 -9.58%
DY 3.52 4.12 4.66 6.47 4.26 3.85 3.75 -1.04%
P/NAPS 0.79 1.26 1.41 0.94 0.65 0.00 1.33 -8.31%

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