[PANTECH] YoY Cumulative Quarter Result on 31-Aug-2010 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 111.66%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 316,089 309,345 195,927 187,445 243,293 238,990 160,359 11.96%
PBT 40,443 40,582 19,019 23,944 40,415 46,262 22,696 10.09%
Tax -11,376 -13,817 -5,539 -6,160 -12,102 -12,663 -5,869 11.65%
NP 29,067 26,765 13,480 17,784 28,313 33,599 16,827 9.52%
-
NP to SH 29,068 26,769 13,485 17,790 28,313 33,599 16,827 9.52%
-
Tax Rate 28.13% 34.05% 29.12% 25.73% 29.94% 27.37% 25.86% -
Total Cost 287,022 282,580 182,447 169,661 214,980 205,391 143,532 12.23%
-
Net Worth 384,413 328,902 324,722 0 224,409 179,994 134,975 19.03%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 12,638 10,049 4,510 5,607 5,610 4,499 2,999 27.06%
Div Payout % 43.48% 37.54% 33.44% 31.52% 19.82% 13.39% 17.83% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 384,413 328,902 324,722 0 224,409 179,994 134,975 19.03%
NOSH 526,594 456,808 451,003 373,860 374,015 374,988 149,973 23.26%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 9.20% 8.65% 6.88% 9.49% 11.64% 14.06% 10.49% -
ROE 7.56% 8.14% 4.15% 0.00% 12.62% 18.67% 12.47% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 60.03 67.72 43.44 50.14 65.05 63.73 106.93 -9.16%
EPS 5.52 5.86 2.99 3.96 7.57 8.96 11.22 -11.14%
DPS 2.40 2.20 1.00 1.50 1.50 1.20 2.00 3.08%
NAPS 0.73 0.72 0.72 0.00 0.60 0.48 0.90 -3.42%
Adjusted Per Share Value based on latest NOSH - 374,899
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 36.97 36.18 22.92 21.93 28.46 27.96 18.76 11.95%
EPS 3.40 3.13 1.58 2.08 3.31 3.93 1.97 9.51%
DPS 1.48 1.18 0.53 0.66 0.66 0.53 0.35 27.13%
NAPS 0.4497 0.3847 0.3798 0.00 0.2625 0.2105 0.1579 19.03%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.945 0.68 0.51 0.73 0.76 0.62 1.14 -
P/RPS 1.57 1.00 1.17 1.46 1.17 0.97 1.07 6.59%
P/EPS 17.12 11.60 17.06 15.34 10.04 6.92 10.16 9.07%
EY 5.84 8.62 5.86 6.52 9.96 14.45 9.84 -8.32%
DY 2.54 3.24 1.96 2.05 1.97 1.94 1.75 6.39%
P/NAPS 1.29 0.94 0.71 0.00 1.27 1.29 1.27 0.26%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 23/10/08 26/10/07 -
Price 1.03 0.68 0.47 0.78 0.80 0.48 1.20 -
P/RPS 1.72 1.00 1.08 1.56 1.23 0.75 1.12 7.40%
P/EPS 18.66 11.60 15.72 16.39 10.57 5.36 10.70 9.70%
EY 5.36 8.62 6.36 6.10 9.46 18.67 9.35 -8.84%
DY 2.33 3.24 2.13 1.92 1.87 2.50 1.67 5.70%
P/NAPS 1.41 0.94 0.65 0.00 1.33 1.00 1.33 0.97%

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