[PANTECH] YoY Cumulative 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- -63.89%
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 138,635 130,678 162,263 145,230 95,345 90,306 123,923 1.88%
PBT 13,529 18,097 18,522 17,911 9,216 11,192 18,267 -4.87%
Tax -4,405 -4,514 -4,760 -5,452 -2,972 -2,790 -4,684 -1.01%
NP 9,124 13,583 13,762 12,459 6,244 8,402 13,583 -6.41%
-
NP to SH 9,124 13,584 13,763 12,461 6,246 8,405 13,583 -6.41%
-
Tax Rate 32.56% 24.94% 25.70% 30.44% 32.25% 24.93% 25.64% -
Total Cost 129,511 117,095 148,501 132,771 89,101 81,904 110,340 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 3,001 5,683 6,116 4,498 - - - -
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 1.95% 3.06% 3.51% 3.55% 1.92% 0.00% 6.48% -
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 23.10 22.99 31.83 32.28 21.07 24.12 33.12 -5.82%
EPS 1.52 2.39 2.70 2.77 1.38 1.87 3.63 -13.49%
DPS 0.50 1.00 1.20 1.00 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 16.22 15.29 18.98 16.99 11.15 10.56 14.50 1.88%
EPS 1.07 1.59 1.61 1.46 0.73 0.98 1.59 -6.38%
DPS 0.35 0.66 0.72 0.53 0.00 0.00 0.00 -
NAPS 0.5477 0.5186 0.4591 0.4104 0.3812 0.00 0.2451 14.33%
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 3.01 4.39 2.89 1.64 2.94 2.86 1.93 7.68%
P/EPS 45.72 42.26 34.07 19.13 44.93 30.73 17.63 17.20%
EY 2.19 2.37 2.93 5.23 2.23 3.25 5.67 -14.65%
DY 0.72 0.99 1.30 1.89 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 3.23 4.87 3.49 1.77 2.85 3.07 1.96 8.67%
P/EPS 49.01 46.86 41.11 20.58 43.48 32.96 17.91 18.25%
EY 2.04 2.13 2.43 4.86 2.30 3.03 5.58 -15.43%
DY 0.67 0.89 1.08 1.75 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