[PANTECH] YoY 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- -12.36%
YoY- 28.12%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 109,239 129,675 128,432 154,798 128,452 72,907 66,066 8.73%
PBT 11,157 10,815 18,446 18,793 13,729 6,226 10,752 0.61%
Tax -3,861 -3,721 -4,969 -5,110 -3,051 -1,123 57 -
NP 7,296 7,094 13,477 13,683 10,678 5,103 10,809 -6.33%
-
NP to SH 7,323 7,094 13,477 13,683 10,680 5,110 10,809 -6.27%
-
Tax Rate 34.61% 34.41% 26.94% 27.19% 22.22% 18.04% -0.53% -
Total Cost 101,943 122,581 114,955 141,115 117,774 67,804 55,257 10.73%
-
Net Worth 505,279 457,461 409,085 353,798 337,974 314,311 232,015 13.83%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 3,043 6,803 5,454 5,737 5,858 5,388 4,490 -6.27%
Div Payout % 41.57% 95.90% 40.47% 41.93% 54.85% 105.44% 41.55% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 505,279 457,461 409,085 353,798 337,974 314,311 232,015 13.83%
NOSH 608,770 586,488 545,447 478,106 450,632 449,016 374,218 8.43%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 6.68% 5.47% 10.49% 8.84% 8.31% 7.00% 16.36% -
ROE 1.45% 1.55% 3.29% 3.87% 3.16% 1.63% 4.66% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 17.94 22.11 23.55 32.38 28.50 16.24 17.65 0.27%
EPS 1.00 1.21 2.47 2.86 2.37 1.14 2.41 -13.62%
DPS 0.50 1.16 1.00 1.20 1.30 1.20 1.20 -13.56%
NAPS 0.83 0.78 0.75 0.74 0.75 0.70 0.62 4.97%
Adjusted Per Share Value based on latest NOSH - 478,106
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 12.82 15.21 15.07 18.16 15.07 8.55 7.75 8.74%
EPS 0.86 0.83 1.58 1.61 1.25 0.60 1.27 -6.28%
DPS 0.36 0.80 0.64 0.67 0.69 0.63 0.53 -6.23%
NAPS 0.5928 0.5367 0.48 0.4151 0.3965 0.3688 0.2722 13.83%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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 3.29 3.48 3.84 2.22 1.79 3.82 4.42 -4.79%
P/EPS 49.05 63.66 36.63 25.16 21.52 54.48 27.00 10.45%
EY 2.04 1.57 2.73 3.97 4.65 1.84 3.70 -9.43%
DY 0.85 1.51 1.10 1.67 2.55 1.94 1.54 -9.42%
P/NAPS 0.71 0.99 1.21 0.97 0.68 0.89 1.26 -9.10%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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 3.20 3.41 4.25 2.30 1.82 3.88 4.36 -5.02%
P/EPS 47.80 62.42 40.47 26.03 21.94 55.36 26.66 10.21%
EY 2.09 1.60 2.47 3.84 4.56 1.81 3.75 -9.27%
DY 0.87 1.54 1.00 1.61 2.50 1.90 1.56 -9.26%
P/NAPS 0.69 0.97 1.33 1.01 0.69 0.90 1.24 -9.29%

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