[PANTECH] YoY Quarter Result on 28-Feb-2010 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -8.0%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 154,798 128,452 72,907 66,066 139,765 75,696 64,158 15.79%
PBT 18,793 13,729 6,226 10,752 12,933 11,170 6,572 19.11%
Tax -5,110 -3,051 -1,123 57 -2,325 -2,933 -334 57.49%
NP 13,683 10,678 5,103 10,809 10,608 8,237 6,238 13.97%
-
NP to SH 13,683 10,680 5,110 10,809 10,608 8,237 6,238 13.97%
-
Tax Rate 27.19% 22.22% 18.04% -0.53% 17.98% 26.26% 5.08% -
Total Cost 141,115 117,774 67,804 55,257 129,157 67,459 57,920 15.98%
-
Net Worth 353,798 337,974 314,311 232,015 198,062 58,492 25,693 54.75%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 5,737 5,858 5,388 4,490 3,737 1,439 975 34.32%
Div Payout % 41.93% 54.85% 105.44% 41.55% 35.23% 17.48% 15.64% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 353,798 337,974 314,311 232,015 198,062 58,492 25,693 54.75%
NOSH 478,106 450,632 449,016 374,218 373,702 149,981 32,523 56.45%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 8.84% 8.31% 7.00% 16.36% 7.59% 10.88% 9.72% -
ROE 3.87% 3.16% 1.63% 4.66% 5.36% 14.08% 24.28% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 32.38 28.50 16.24 17.65 37.40 50.47 197.27 -25.98%
EPS 2.86 2.37 1.14 2.41 2.84 2.20 19.18 -27.15%
DPS 1.20 1.30 1.20 1.20 1.00 0.96 3.00 -14.15%
NAPS 0.74 0.75 0.70 0.62 0.53 0.39 0.79 -1.08%
Adjusted Per Share Value based on latest NOSH - 374,218
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 18.16 15.07 8.55 7.75 16.40 8.88 7.53 15.78%
EPS 1.61 1.25 0.60 1.27 1.24 0.97 0.73 14.07%
DPS 0.67 0.69 0.63 0.53 0.44 0.17 0.11 35.10%
NAPS 0.4151 0.3965 0.3687 0.2722 0.2324 0.0686 0.0301 54.79%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.72 0.51 0.62 0.78 0.36 0.76 0.74 -
P/RPS 2.22 1.79 3.82 4.42 0.96 1.51 0.38 34.16%
P/EPS 25.16 21.52 54.48 27.00 12.68 13.84 3.86 36.63%
EY 3.97 4.65 1.84 3.70 7.89 7.23 25.92 -26.83%
DY 1.67 2.55 1.94 1.54 2.78 1.26 4.05 -13.71%
P/NAPS 0.97 0.68 0.89 1.26 0.68 1.95 0.94 0.52%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 25/04/13 30/04/12 28/04/11 26/04/10 27/04/09 28/04/08 23/04/07 -
Price 0.745 0.52 0.63 0.77 0.47 0.70 0.99 -
P/RPS 2.30 1.82 3.88 4.36 1.26 1.39 0.50 28.93%
P/EPS 26.03 21.94 55.36 26.66 16.56 12.75 5.16 30.92%
EY 3.84 4.56 1.81 3.75 6.04 7.85 19.37 -23.62%
DY 1.61 2.50 1.90 1.56 2.13 1.37 3.03 -9.99%
P/NAPS 1.01 0.69 0.90 1.24 0.89 1.79 1.25 -3.48%

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