[PANTECH] YoY Quarter Result on 30-Nov-2010 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -34.0%
YoY- -47.29%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 131,089 171,520 112,652 75,428 92,219 132,840 77,268 9.20%
PBT 16,339 20,878 14,412 7,299 15,591 22,807 11,155 6.56%
Tax -4,246 -5,265 -4,072 -1,107 -3,842 -5,555 -2,077 12.64%
NP 12,093 15,613 10,340 6,192 11,749 17,252 9,078 4.89%
-
NP to SH 12,093 15,613 10,342 6,193 11,749 17,252 9,078 4.89%
-
Tax Rate 25.99% 25.22% 28.25% 15.17% 24.64% 24.36% 18.62% -
Total Cost 118,996 155,907 102,312 69,236 80,470 115,588 68,190 9.71%
-
Net Worth 399,500 346,955 334,195 251,310 231,986 195,022 141,046 18.92%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 5,398 5,626 5,419 2,692 5,612 3,000 - -
Div Payout % 44.64% 36.04% 52.40% 43.48% 47.77% 17.39% - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 399,500 346,955 334,195 251,310 231,986 195,022 141,046 18.92%
NOSH 539,866 468,858 451,615 448,768 374,171 375,043 150,049 23.76%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 9.23% 9.10% 9.18% 8.21% 12.74% 12.99% 11.75% -
ROE 3.03% 4.50% 3.09% 2.46% 5.06% 8.85% 6.44% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 24.28 36.58 24.94 16.81 24.65 35.42 51.49 -11.76%
EPS 2.24 3.33 2.29 1.38 3.14 4.60 6.05 -15.24%
DPS 1.00 1.20 1.20 0.60 1.50 0.80 0.00 -
NAPS 0.74 0.74 0.74 0.56 0.62 0.52 0.94 -3.90%
Adjusted Per Share Value based on latest NOSH - 448,768
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 15.38 20.12 13.22 8.85 10.82 15.58 9.07 9.19%
EPS 1.42 1.83 1.21 0.73 1.38 2.02 1.07 4.82%
DPS 0.63 0.66 0.64 0.32 0.66 0.35 0.00 -
NAPS 0.4687 0.407 0.3921 0.2948 0.2722 0.2288 0.1655 18.92%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.99 0.70 0.46 0.59 0.79 0.40 1.00 -
P/RPS 4.08 1.91 1.84 3.51 3.21 1.13 1.94 13.17%
P/EPS 44.20 21.02 20.09 42.75 25.16 8.70 16.53 17.79%
EY 2.26 4.76 4.98 2.34 3.97 11.50 6.05 -15.12%
DY 1.01 1.71 2.61 1.02 1.90 2.00 0.00 -
P/NAPS 1.34 0.95 0.62 1.05 1.27 0.77 1.06 3.98%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 22/01/14 22/01/13 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 -
Price 0.975 0.755 0.52 0.65 0.81 0.39 0.74 -
P/RPS 4.02 2.06 2.08 3.87 3.29 1.10 1.44 18.64%
P/EPS 43.53 22.67 22.71 47.10 25.80 8.48 12.23 23.54%
EY 2.30 4.41 4.40 2.12 3.88 11.79 8.18 -19.04%
DY 1.03 1.59 2.31 0.92 1.85 2.05 0.00 -
P/NAPS 1.32 1.02 0.70 1.16 1.31 0.75 0.79 8.92%

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