[PANTECH] YoY Annualized Quarter Result on 31-May-2012 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 44.45%
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 554,540 522,712 649,052 580,920 381,380 361,224 495,692 1.88%
PBT 54,116 72,388 74,088 71,644 36,864 44,768 73,068 -4.87%
Tax -17,620 -18,056 -19,040 -21,808 -11,888 -11,160 -18,736 -1.01%
NP 36,496 54,332 55,048 49,836 24,976 33,608 54,332 -6.41%
-
NP to SH 36,496 54,336 55,052 49,844 24,984 33,620 54,332 -6.41%
-
Tax Rate 32.56% 24.94% 25.70% 30.44% 32.25% 24.93% 25.64% -
Total Cost 518,044 468,380 594,004 531,084 356,404 327,616 441,360 2.70%
-
Net Worth 468,205 443,327 392,500 350,887 325,878 0 209,544 14.33%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 12,005 22,734 24,467 17,994 - - - -
Div Payout % 32.89% 41.84% 44.44% 36.10% - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 468,205 443,327 392,500 350,887 325,878 0 209,544 14.33%
NOSH 600,263 568,368 509,740 449,855 452,608 374,374 374,187 8.19%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 6.58% 10.39% 8.48% 8.58% 6.55% 9.30% 10.96% -
ROE 7.79% 12.26% 14.03% 14.21% 7.67% 0.00% 25.93% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 92.38 91.97 127.33 129.13 84.26 96.49 132.47 -5.82%
EPS 6.08 9.56 10.80 11.08 5.52 7.48 14.52 -13.49%
DPS 2.00 4.00 4.80 4.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.77 0.78 0.72 0.00 0.56 5.67%
Adjusted Per Share Value based on latest NOSH - 449,855
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 64.88 61.15 75.94 67.96 44.62 42.26 57.99 1.88%
EPS 4.27 6.36 6.44 5.83 2.92 3.93 6.36 -6.42%
DPS 1.40 2.66 2.86 2.11 0.00 0.00 0.00 -
NAPS 0.5478 0.5187 0.4592 0.4105 0.3813 0.00 0.2452 14.32%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.695 1.01 0.92 0.53 0.62 0.69 0.64 -
P/RPS 0.75 1.10 0.72 0.41 0.74 0.72 0.48 7.71%
P/EPS 11.43 10.56 8.52 4.78 11.23 7.68 4.41 17.19%
EY 8.75 9.47 11.74 20.91 8.90 13.01 22.69 -14.67%
DY 2.88 3.96 5.22 7.55 0.00 0.00 0.00 -
P/NAPS 0.89 1.29 1.19 0.68 0.86 0.00 1.14 -4.04%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 23/07/15 23/07/14 24/07/13 26/07/12 28/07/11 29/07/10 16/07/09 -
Price 0.745 1.12 1.11 0.57 0.60 0.74 0.65 -
P/RPS 0.81 1.22 0.87 0.44 0.71 0.77 0.49 8.73%
P/EPS 12.25 11.72 10.28 5.14 10.87 8.24 4.48 18.24%
EY 8.16 8.54 9.73 19.44 9.20 12.14 22.34 -15.44%
DY 2.68 3.57 4.32 7.02 0.00 0.00 0.00 -
P/NAPS 0.96 1.44 1.44 0.73 0.83 0.00 1.16 -3.10%

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