[PANTECH] YoY Cumulative 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- 58.33%

YoY- 77.89%

Quarter Report

Pantech3Q_28Feb13.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Cumulative Result
Revenue	404,054	396,097	447,178	480,865	308,580	262,872	335,512	3.14%
YoY %	2.01%	-11.42%	-7.01%	55.83%	17.39%	-21.65%	-	-
Horiz. %	120.43%	118.06%	133.28%	143.32%	91.97%	78.35%	100.00%	-
PBT	41,919	47,887	56,781	61,461	33,430	31,173	56,006	-4.71%
YoY %	-12.46%	-15.66%	-7.61%	83.85%	7.24%	-44.34%	-	-
Horiz. %	74.85%	85.50%	101.38%	109.74%	59.69%	55.66%	100.00%	-
Tax	-11,271	-11,829	-15,621	-19,082	-9,611	-7,266	-15,944	-5.61%
YoY %	4.72%	24.28%	18.14%	-98.54%	-32.27%	54.43%	-	-
Horiz. %	70.69%	74.19%	97.97%	119.68%	60.28%	45.57%	100.00%	-
NP	30,648	36,058	41,160	42,379	23,819	23,907	40,062	-4.36%
YoY %	-15.00%	-12.40%	-2.88%	77.92%	-0.37%	-40.32%	-	-
Horiz. %	76.50%	90.01%	102.74%	105.78%	59.46%	59.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,648	36,058	41,161	42,383	23,826	23,914	40,062	-4.36%
YoY %	-15.00%	-12.40%	-2.88%	77.89%	-0.37%	-40.31%	-	-
Horiz. %	76.50%	90.01%	102.74%	105.79%	59.47%	59.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.89%	24.70%	27.51%	31.05%	28.75%	23.31%	28.47%	-
YoY %	8.87%	-10.21%	-11.40%	8.00%	23.34%	-18.12%	-	-
Horiz. %	94.45%	86.76%	96.63%	109.06%	100.98%	81.88%	100.00%	-
Total Cost	373,406	360,039	406,018	438,486	284,761	238,965	295,450	3.97%
YoY %	3.71%	-11.32%	-7.40%	53.98%	19.16%	-19.12%	-	-
Horiz. %	126.39%	121.86%	137.42%	148.41%	96.38%	80.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	498,638	447,817	398,679	347,324	333,293	251,254	231,918	13.60%
YoY %	11.35%	12.33%	14.79%	4.21%	32.65%	8.34%	-	-
Horiz. %	215.01%	193.09%	171.91%	149.76%	143.71%	108.34%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	9,729	15,121	18,317	15,958	9,908	9,422	11,221	-2.34%
YoY %	-35.66%	-17.45%	14.78%	61.06%	5.16%	-16.03%	-	-
Horiz. %	86.70%	134.76%	163.24%	142.22%	88.30%	83.97%	100.00%	-
Div Payout %	31.75%	41.94%	44.50%	37.65%	41.59%	39.40%	28.01%	-
YoY %	-24.30%	-5.75%	18.19%	-9.47%	5.56%	40.66%	-	-
Horiz. %	113.35%	149.73%	158.87%	134.42%	148.48%	140.66%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	498,638	447,817	398,679	347,324	333,293	251,254	231,918	13.60%
YoY %	11.35%	12.33%	14.79%	4.21%	32.65%	8.34%	-	-
Horiz. %	215.01%	193.09%	171.91%	149.76%	143.71%	108.34%	100.00%	-
NOSH	608,095	581,580	538,756	469,357	450,396	448,667	374,061	8.43%
YoY %	4.56%	7.95%	14.79%	4.21%	0.39%	19.94%	-	-
Horiz. %	162.57%	155.48%	144.03%	125.48%	120.41%	119.94%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	7.59%	9.10%	9.20%	8.81%	7.72%	9.09%	11.94%	-
YoY %	-16.59%	-1.09%	4.43%	14.12%	-15.07%	-23.87%	-	-
Horiz. %	63.57%	76.21%	77.05%	73.79%	64.66%	76.13%	100.00%	-
ROE	6.15%	8.05%	10.32%	12.20%	7.15%	9.52%	17.27%	-
YoY %	-23.60%	-22.00%	-15.41%	70.63%	-24.89%	-44.88%	-	-
Horiz. %	35.61%	46.61%	59.76%	70.64%	41.40%	55.12%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	66.45	68.11	83.00	102.45	68.51	58.59	89.69	-4.87%
YoY %	-2.44%	-17.94%	-18.98%	49.54%	16.93%	-34.67%	-	-
Horiz. %	74.09%	75.94%	92.54%	114.23%	76.39%	65.33%	100.00%	-
EPS	5.04	6.20	7.64	9.03	5.29	5.33	10.71	-11.80%
YoY %	-18.71%	-18.85%	-15.39%	70.70%	-0.75%	-50.23%	-	-
Horiz. %	47.06%	57.89%	71.34%	84.31%	49.39%	49.77%	100.00%	-
DPS	1.60	2.60	3.40	3.40	2.20	2.10	3.00	-9.94%
YoY %	-38.46%	-23.53%	0.00%	54.55%	4.76%	-30.00%	-	-
Horiz. %	53.33%	86.67%	113.33%	113.33%	73.33%	70.00%	100.00%	-
NAPS	0.82	0.77	0.74	0.74	0.74	0.56	0.62	4.76%
YoY %	6.49%	4.05%	0.00%	0.00%	32.14%	-9.68%	-	-
Horiz. %	132.26%	124.19%	119.35%	119.35%	119.35%	90.32%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 468,858
RPS	47.27	46.34	52.31	56.25	36.10	30.75	39.25	3.14%
YoY %	2.01%	-11.41%	-7.00%	55.82%	17.40%	-21.66%	-	-
Horiz. %	120.43%	118.06%	133.27%	143.31%	91.97%	78.34%	100.00%	-
EPS	3.59	4.22	4.82	4.96	2.79	2.80	4.69	-4.35%
YoY %	-14.93%	-12.45%	-2.82%	77.78%	-0.36%	-40.30%	-	-
Horiz. %	76.55%	89.98%	102.77%	105.76%	59.49%	59.70%	100.00%	-
DPS	1.14	1.77	2.14	1.87	1.16	1.10	1.31	-2.28%
YoY %	-35.59%	-17.29%	14.44%	61.21%	5.45%	-16.03%	-	-
Horiz. %	87.02%	135.11%	163.36%	142.75%	88.55%	83.97%	100.00%	-
NAPS	0.5833	0.5239	0.4664	0.4063	0.3899	0.2939	0.2713	13.60%
YoY %	11.34%	12.33%	14.79%	4.21%	32.66%	8.33%	-	-
Horiz. %	215.00%	193.11%	171.91%	149.76%	143.72%	108.33%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.96	1.31	1.19	0.68	0.67	1.01	0.88	1.46%
YoY %	-26.72%	10.08%	75.00%	1.49%	-33.66%	14.77%	-	-
Horiz. %	109.09%	148.86%	135.23%	77.27%	76.14%	114.77%	100.00%	-
P/EPS	12.70	14.35	12.96	7.75	8.70	11.07	7.38	9.46%
YoY %	-11.50%	10.73%	67.23%	-10.92%	-21.41%	50.00%	-	-
Horiz. %	172.09%	194.44%	175.61%	105.01%	117.89%	150.00%	100.00%	-
EY	7.88	6.97	7.72	12.90	11.50	9.03	13.56	-8.64%
YoY %	13.06%	-9.72%	-40.16%	12.17%	27.35%	-33.41%	-	-
Horiz. %	58.11%	51.40%	56.93%	95.13%	84.81%	66.59%	100.00%	-
DY	2.50	2.92	3.43	4.86	4.78	3.56	3.80	-6.73%
YoY %	-14.38%	-14.87%	-29.42%	1.67%	34.27%	-6.32%	-	-
Horiz. %	65.79%	76.84%	90.26%	127.89%	125.79%	93.68%	100.00%	-
P/NAPS	0.78	1.16	1.34	0.95	0.62	1.05	1.27	-7.79%
YoY %	-32.76%	-13.43%	41.05%	53.23%	-40.95%	-17.32%	-	-
Horiz. %	61.42%	91.34%	105.51%	74.80%	48.82%	82.68%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
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	0.83	1.13	1.17	0.74	0.76	1.11	0.90	-1.33%
YoY %	-26.55%	-3.42%	58.11%	-2.63%	-31.53%	23.33%	-	-
Horiz. %	92.22%	125.56%	130.00%	82.22%	84.44%	123.33%	100.00%	-
P/EPS	10.91	12.42	12.76	8.36	9.83	12.20	7.56	6.30%
YoY %	-12.16%	-2.66%	52.63%	-14.95%	-19.43%	61.38%	-	-
Horiz. %	144.31%	164.29%	168.78%	110.58%	130.03%	161.38%	100.00%	-
EY	9.16	8.05	7.84	11.96	10.17	8.20	13.22	-5.92%
YoY %	13.79%	2.68%	-34.45%	17.60%	24.02%	-37.97%	-	-
Horiz. %	69.29%	60.89%	59.30%	90.47%	76.93%	62.03%	100.00%	-
DY	2.91	3.38	3.49	4.50	4.23	3.23	3.70	-3.92%
YoY %	-13.91%	-3.15%	-22.44%	6.38%	30.96%	-12.70%	-	-
Horiz. %	78.65%	91.35%	94.32%	121.62%	114.32%	87.30%	100.00%	-
P/NAPS	0.67	1.00	1.32	1.02	0.70	1.16	1.31	-10.56%
YoY %	-33.00%	-24.24%	29.41%	45.71%	-39.66%	-11.45%	-	-
Horiz. %	51.15%	76.34%	100.76%	77.86%	53.44%	88.55%	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