[PANTECH] YoY Quarter Result on 29-Feb-2012 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 3.27%
YoY- 109.0%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 129,675 128,432 154,798 128,452 72,907 66,066 139,765 -1.24%
PBT 10,815 18,446 18,793 13,729 6,226 10,752 12,933 -2.93%
Tax -3,721 -4,969 -5,110 -3,051 -1,123 57 -2,325 8.14%
NP 7,094 13,477 13,683 10,678 5,103 10,809 10,608 -6.48%
-
NP to SH 7,094 13,477 13,683 10,680 5,110 10,809 10,608 -6.48%
-
Tax Rate 34.41% 26.94% 27.19% 22.22% 18.04% -0.53% 17.98% -
Total Cost 122,581 114,955 141,115 117,774 67,804 55,257 129,157 -0.86%
-
Net Worth 457,461 409,085 353,798 337,974 314,311 232,015 198,062 14.96%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 6,803 5,454 5,737 5,858 5,388 4,490 3,737 10.49%
Div Payout % 95.90% 40.47% 41.93% 54.85% 105.44% 41.55% 35.23% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 457,461 409,085 353,798 337,974 314,311 232,015 198,062 14.96%
NOSH 586,488 545,447 478,106 450,632 449,016 374,218 373,702 7.79%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 5.47% 10.49% 8.84% 8.31% 7.00% 16.36% 7.59% -
ROE 1.55% 3.29% 3.87% 3.16% 1.63% 4.66% 5.36% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 22.11 23.55 32.38 28.50 16.24 17.65 37.40 -8.38%
EPS 1.21 2.47 2.86 2.37 1.14 2.41 2.84 -13.24%
DPS 1.16 1.00 1.20 1.30 1.20 1.20 1.00 2.50%
NAPS 0.78 0.75 0.74 0.75 0.70 0.62 0.53 6.64%
Adjusted Per Share Value based on latest NOSH - 450,632
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 15.17 15.02 18.11 15.03 8.53 7.73 16.35 -1.24%
EPS 0.83 1.58 1.60 1.25 0.60 1.26 1.24 -6.46%
DPS 0.80 0.64 0.67 0.69 0.63 0.53 0.44 10.47%
NAPS 0.5351 0.4785 0.4138 0.3953 0.3677 0.2714 0.2317 14.96%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.77 0.905 0.72 0.51 0.62 0.78 0.36 -
P/RPS 3.48 3.84 2.22 1.79 3.82 4.42 0.96 23.92%
P/EPS 63.66 36.63 25.16 21.52 54.48 27.00 12.68 30.83%
EY 1.57 2.73 3.97 4.65 1.84 3.70 7.89 -23.58%
DY 1.51 1.10 1.67 2.55 1.94 1.54 2.78 -9.66%
P/NAPS 0.99 1.21 0.97 0.68 0.89 1.26 0.68 6.45%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 26/04/10 27/04/09 -
Price 0.755 1.00 0.745 0.52 0.63 0.77 0.47 -
P/RPS 3.41 4.25 2.30 1.82 3.88 4.36 1.26 18.04%
P/EPS 62.42 40.47 26.03 21.94 55.36 26.66 16.56 24.73%
EY 1.60 2.47 3.84 4.56 1.81 3.75 6.04 -19.85%
DY 1.54 1.00 1.61 2.50 1.90 1.56 2.13 -5.25%
P/NAPS 0.97 1.33 1.01 0.69 0.90 1.24 0.89 1.44%

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