[PANTECH] YoY Cumulative Quarter Result on 28-Feb-2013 [#4]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

25-Apr-2013

Admission Sponsor

Sponsor

Financial Year

28-Feb-2013

Quarter

28-Feb-2013 [#4]

Profit Trend

QoQ- 32.28%

YoY- 62.48%

Quarter Report

Pantech4Q_28Feb13.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Cumulative Result
Revenue	513,293	525,772	575,610	635,663	437,031	335,779	401,578	4.17%
YoY %	-2.37%	-8.66%	-9.45%	45.45%	30.15%	-16.39%	-	-
Horiz. %	127.82%	130.93%	143.34%	158.29%	108.83%	83.61%	100.00%	-
PBT	53,076	58,702	75,227	80,254	47,159	37,369	66,758	-3.74%
YoY %	-9.58%	-21.97%	-6.26%	70.18%	26.20%	-44.02%	-	-
Horiz. %	79.51%	87.93%	112.69%	120.22%	70.64%	55.98%	100.00%	-
Tax	-15,131	-15,550	-20,590	-24,192	-12,661	-8,389	-15,887	-0.80%
YoY %	2.69%	24.48%	14.89%	-91.07%	-50.92%	47.20%	-	-
Horiz. %	95.24%	97.88%	129.60%	152.28%	79.69%	52.80%	100.00%	-
NP	37,945	43,152	54,637	56,062	34,498	28,980	50,871	-4.76%
YoY %	-12.07%	-21.02%	-2.54%	62.51%	19.04%	-43.03%	-	-
Horiz. %	74.59%	84.83%	107.40%	110.20%	67.81%	56.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,972	43,152	54,638	56,066	34,506	28,994	50,871	-4.75%
YoY %	-12.00%	-21.02%	-2.55%	62.48%	19.01%	-43.00%	-	-
Horiz. %	74.64%	84.83%	107.41%	110.21%	67.83%	57.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.51%	26.49%	27.37%	30.14%	26.85%	22.45%	23.80%	-
YoY %	7.63%	-3.22%	-9.19%	12.25%	19.60%	-5.67%	-	-
Horiz. %	119.79%	111.30%	115.00%	126.64%	112.82%	94.33%	100.00%	-
Total Cost	475,348	482,620	520,973	579,601	402,533	306,799	350,707	5.19%
YoY %	-1.51%	-7.36%	-10.12%	43.99%	31.20%	-12.52%	-	-
Horiz. %	135.54%	137.61%	148.55%	165.27%	114.78%	87.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	505,609	456,133	408,936	353,644	337,852	314,603	231,938	13.85%
YoY %	10.85%	11.54%	15.63%	4.67%	7.39%	35.64%	-	-
Horiz. %	217.99%	196.66%	176.31%	152.47%	145.66%	135.64%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	12,792	21,987	23,990	21,983	15,766	14,831	15,711	-3.36%
YoY %	-41.82%	-8.35%	9.13%	39.43%	6.30%	-5.60%	-	-
Horiz. %	81.42%	139.95%	152.70%	139.92%	100.35%	94.40%	100.00%	-
Div Payout %	33.69%	50.95%	43.91%	39.21%	45.69%	51.15%	30.89%	-
YoY %	-33.88%	16.03%	11.99%	-14.18%	-10.67%	65.59%	-	-
Horiz. %	109.06%	164.94%	142.15%	126.93%	147.91%	165.59%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	505,609	456,133	408,936	353,644	337,852	314,603	231,938	13.85%
YoY %	10.85%	11.54%	15.63%	4.67%	7.39%	35.64%	-	-
Horiz. %	217.99%	196.66%	176.31%	152.47%	145.66%	135.64%	100.00%	-
NOSH	609,168	584,786	545,249	477,897	450,469	449,434	374,093	8.45%
YoY %	4.17%	7.25%	14.09%	6.09%	0.23%	20.14%	-	-
Horiz. %	162.84%	156.32%	145.75%	127.75%	120.42%	120.14%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	7.39%	8.21%	9.49%	8.82%	7.89%	8.63%	12.67%	-
YoY %	-9.99%	-13.49%	7.60%	11.79%	-8.57%	-31.89%	-	-
Horiz. %	58.33%	64.80%	74.90%	69.61%	62.27%	68.11%	100.00%	-
ROE	7.51%	9.46%	13.36%	15.85%	10.21%	9.22%	21.93%	-
YoY %	-20.61%	-29.19%	-15.71%	55.24%	10.74%	-57.96%	-	-
Horiz. %	34.25%	43.14%	60.92%	72.28%	46.56%	42.04%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	84.26	89.91	105.57	133.01	97.02	74.71	107.35	-3.95%
YoY %	-6.28%	-14.83%	-20.63%	37.10%	29.86%	-30.41%	-	-
Horiz. %	78.49%	83.75%	98.34%	123.90%	90.38%	69.59%	100.00%	-
EPS	5.19	7.38	10.02	11.73	7.66	6.45	11.33	-12.19%
YoY %	-29.67%	-26.35%	-14.58%	53.13%	18.76%	-43.07%	-	-
Horiz. %	45.81%	65.14%	88.44%	103.53%	67.61%	56.93%	100.00%	-
DPS	2.10	3.76	4.40	4.60	3.50	3.30	4.20	-10.90%
YoY %	-44.15%	-14.55%	-4.35%	31.43%	6.06%	-21.43%	-	-
Horiz. %	50.00%	89.52%	104.76%	109.52%	83.33%	78.57%	100.00%	-
NAPS	0.83	0.78	0.75	0.74	0.75	0.70	0.62	4.97%
YoY %	6.41%	4.00%	1.35%	-1.33%	7.14%	12.90%	-	-
Horiz. %	133.87%	125.81%	120.97%	119.35%	120.97%	112.90%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 478,106
RPS	60.04	61.50	67.33	74.36	51.12	39.28	46.97	4.17%
YoY %	-2.37%	-8.66%	-9.45%	45.46%	30.14%	-16.37%	-	-
Horiz. %	127.83%	130.93%	143.35%	158.31%	108.84%	83.63%	100.00%	-
EPS	4.44	5.05	6.39	6.56	4.04	3.39	5.95	-4.75%
YoY %	-12.08%	-20.97%	-2.59%	62.38%	19.17%	-43.03%	-	-
Horiz. %	74.62%	84.87%	107.39%	110.25%	67.90%	56.97%	100.00%	-
DPS	1.50	2.57	2.81	2.57	1.84	1.73	1.84	-3.34%
YoY %	-41.63%	-8.54%	9.34%	39.67%	6.36%	-5.98%	-	-
Horiz. %	81.52%	139.67%	152.72%	139.67%	100.00%	94.02%	100.00%	-
NAPS	0.5914	0.5335	0.4783	0.4137	0.3952	0.368	0.2713	13.85%
YoY %	10.85%	11.54%	15.62%	4.68%	7.39%	35.64%	-	-
Horiz. %	217.99%	196.65%	176.30%	152.49%	145.67%	135.64%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	0.59	0.77	0.905	0.72	0.51	0.62	0.78	-
P/RPS	0.70	0.86	0.86	0.54	0.53	0.83	0.73	-0.69%
YoY %	-18.60%	0.00%	59.26%	1.89%	-36.14%	13.70%	-	-
Horiz. %	95.89%	117.81%	117.81%	73.97%	72.60%	113.70%	100.00%	-
P/EPS	9.47	10.43	9.03	6.14	6.66	9.61	5.74	8.69%
YoY %	-9.20%	15.50%	47.07%	-7.81%	-30.70%	67.42%	-	-
Horiz. %	164.98%	181.71%	157.32%	106.97%	116.03%	167.42%	100.00%	-
EY	10.57	9.58	11.07	16.29	15.02	10.41	17.43	-7.99%
YoY %	10.33%	-13.46%	-32.04%	8.46%	44.28%	-40.28%	-	-
Horiz. %	60.64%	54.96%	63.51%	93.46%	86.17%	59.72%	100.00%	-
DY	3.56	4.88	4.86	6.39	6.86	5.32	5.38	-6.64%
YoY %	-27.05%	0.41%	-23.94%	-6.85%	28.95%	-1.12%	-	-
Horiz. %	66.17%	90.71%	90.33%	118.77%	127.51%	98.88%	100.00%	-
P/NAPS	0.71	0.99	1.21	0.97	0.68	0.89	1.26	-9.10%
YoY %	-28.28%	-18.18%	24.74%	42.65%	-23.60%	-29.37%	-	-
Horiz. %	56.35%	78.57%	96.03%	76.98%	53.97%	70.63%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	26/04/16	24/04/15	24/04/14	25/04/13	30/04/12	28/04/11	26/04/10	-
Price	0.575	0.755	1.00	0.745	0.52	0.63	0.77	-
P/RPS	0.68	0.84	0.95	0.56	0.54	0.84	0.72	-0.94%
YoY %	-19.05%	-11.58%	69.64%	3.70%	-35.71%	16.67%	-	-
Horiz. %	94.44%	116.67%	131.94%	77.78%	75.00%	116.67%	100.00%	-
P/EPS	9.22	10.23	9.98	6.35	6.79	9.77	5.66	8.46%
YoY %	-9.87%	2.51%	57.17%	-6.48%	-30.50%	72.61%	-	-
Horiz. %	162.90%	180.74%	176.33%	112.19%	119.96%	172.61%	100.00%	-
EY	10.84	9.77	10.02	15.75	14.73	10.24	17.66	-7.80%
YoY %	10.95%	-2.50%	-36.38%	6.92%	43.85%	-42.02%	-	-
Horiz. %	61.38%	55.32%	56.74%	89.18%	83.41%	57.98%	100.00%	-
DY	3.65	4.98	4.40	6.17	6.73	5.24	5.45	-6.45%
YoY %	-26.71%	13.18%	-28.69%	-8.32%	28.44%	-3.85%	-	-
Horiz. %	66.97%	91.38%	80.73%	113.21%	123.49%	96.15%	100.00%	-
P/NAPS	0.69	0.97	1.33	1.01	0.69	0.90	1.24	-9.29%
YoY %	-28.87%	-27.07%	31.68%	46.38%	-23.33%	-27.42%	-	-
Horiz. %	55.65%	78.23%	107.26%	81.45%	55.65%	72.58%	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