[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

Pantech3Q_28Feb11.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Quarter Result
Revenue	131,089	171,520	112,652	75,428	92,219	132,840	77,268	9.20%
YoY %	-23.57%	52.26%	49.35%	-18.21%	-30.58%	71.92%	-	-
Horiz. %	169.65%	221.98%	145.79%	97.62%	119.35%	171.92%	100.00%	-
PBT	16,339	20,878	14,412	7,299	15,591	22,807	11,155	6.56%
YoY %	-21.74%	44.87%	97.45%	-53.18%	-31.64%	104.46%	-	-
Horiz. %	146.47%	187.16%	129.20%	65.43%	139.77%	204.46%	100.00%	-
Tax	-4,246	-5,265	-4,072	-1,107	-3,842	-5,555	-2,077	12.64%
YoY %	19.35%	-29.30%	-267.84%	71.19%	30.84%	-167.45%	-	-
Horiz. %	204.43%	253.49%	196.05%	53.30%	184.98%	267.45%	100.00%	-
NP	12,093	15,613	10,340	6,192	11,749	17,252	9,078	4.89%
YoY %	-22.55%	51.00%	66.99%	-47.30%	-31.90%	90.04%	-	-
Horiz. %	133.21%	171.99%	113.90%	68.21%	129.42%	190.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,093	15,613	10,342	6,193	11,749	17,252	9,078	4.89%
YoY %	-22.55%	50.97%	66.99%	-47.29%	-31.90%	90.04%	-	-
Horiz. %	133.21%	171.99%	113.92%	68.22%	129.42%	190.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.99%	25.22%	28.25%	15.17%	24.64%	24.36%	18.62%	-
YoY %	3.05%	-10.73%	86.22%	-38.43%	1.15%	30.83%	-	-
Horiz. %	139.58%	135.45%	151.72%	81.47%	132.33%	130.83%	100.00%	-
Total Cost	118,996	155,907	102,312	69,236	80,470	115,588	68,190	9.71%
YoY %	-23.68%	52.38%	47.77%	-13.96%	-30.38%	69.51%	-	-
Horiz. %	174.51%	228.64%	150.04%	101.53%	118.01%	169.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,500	346,955	334,195	251,310	231,986	195,022	141,046	18.92%
YoY %	15.14%	3.82%	32.98%	8.33%	18.95%	38.27%	-	-
Horiz. %	283.24%	245.99%	236.94%	178.18%	164.48%	138.27%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	5,398	5,626	5,419	2,692	5,612	3,000	-	-
YoY %	-4.05%	3.82%	101.30%	-52.03%	87.07%	0.00%	-	-
Horiz. %	179.93%	187.53%	180.63%	89.73%	187.07%	100.00%	-	-
Div Payout %	44.64%	36.04%	52.40%	43.48%	47.77%	17.39%	-	-
YoY %	23.86%	-31.22%	20.52%	-8.98%	174.70%	0.00%	-	-
Horiz. %	256.70%	207.25%	301.32%	250.03%	274.70%	100.00%	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	399,500	346,955	334,195	251,310	231,986	195,022	141,046	18.92%
YoY %	15.14%	3.82%	32.98%	8.33%	18.95%	38.27%	-	-
Horiz. %	283.24%	245.99%	236.94%	178.18%	164.48%	138.27%	100.00%	-
NOSH	539,866	468,858	451,615	448,768	374,171	375,043	150,049	23.76%
YoY %	15.14%	3.82%	0.63%	19.94%	-0.23%	149.95%	-	-
Horiz. %	359.79%	312.47%	300.98%	299.08%	249.37%	249.95%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	9.23%	9.10%	9.18%	8.21%	12.74%	12.99%	11.75%	-
YoY %	1.43%	-0.87%	11.81%	-35.56%	-1.92%	10.55%	-	-
Horiz. %	78.55%	77.45%	78.13%	69.87%	108.43%	110.55%	100.00%	-
ROE	3.03%	4.50%	3.09%	2.46%	5.06%	8.85%	6.44%	-
YoY %	-32.67%	45.63%	25.61%	-51.38%	-42.82%	37.42%	-	-
Horiz. %	47.05%	69.88%	47.98%	38.20%	78.57%	137.42%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	24.28	36.58	24.94	16.81	24.65	35.42	51.49	-11.76%
YoY %	-33.62%	46.67%	48.36%	-31.81%	-30.41%	-31.21%	-	-
Horiz. %	47.15%	71.04%	48.44%	32.65%	47.87%	68.79%	100.00%	-
EPS	2.24	3.33	2.29	1.38	3.14	4.60	6.05	-15.24%
YoY %	-32.73%	45.41%	65.94%	-56.05%	-31.74%	-23.97%	-	-
Horiz. %	37.02%	55.04%	37.85%	22.81%	51.90%	76.03%	100.00%	-
DPS	1.00	1.20	1.20	0.60	1.50	0.80	0.00	-
YoY %	-16.67%	0.00%	100.00%	-60.00%	87.50%	0.00%	-	-
Horiz. %	125.00%	150.00%	150.00%	75.00%	187.50%	100.00%	-	-
NAPS	0.74	0.74	0.74	0.56	0.62	0.52	0.94	-3.90%
YoY %	0.00%	0.00%	32.14%	-9.68%	19.23%	-44.68%	-	-
Horiz. %	78.72%	78.72%	78.72%	59.57%	65.96%	55.32%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 448,768
RPS	15.33	20.06	13.18	8.82	10.79	15.54	9.04	9.19%
YoY %	-23.58%	52.20%	49.43%	-18.26%	-30.57%	71.90%	-	-
Horiz. %	169.58%	221.90%	145.80%	97.57%	119.36%	171.90%	100.00%	-
EPS	1.41	1.83	1.21	0.72	1.37	2.02	1.06	4.86%
YoY %	-22.95%	51.24%	68.06%	-47.45%	-32.18%	90.57%	-	-
Horiz. %	133.02%	172.64%	114.15%	67.92%	129.25%	190.57%	100.00%	-
DPS	0.63	0.66	0.63	0.31	0.66	0.35	0.00	-
YoY %	-4.55%	4.76%	103.23%	-53.03%	88.57%	0.00%	-	-
Horiz. %	180.00%	188.57%	180.00%	88.57%	188.57%	100.00%	-	-
NAPS	0.4673	0.4058	0.3909	0.294	0.2714	0.2281	0.165	18.92%
YoY %	15.16%	3.81%	32.96%	8.33%	18.98%	38.24%	-	-
Horiz. %	283.21%	245.94%	236.91%	178.18%	164.48%	138.24%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	113.61%	3.80%	-47.58%	9.35%	184.07%	-41.75%	-	-
Horiz. %	210.31%	98.45%	94.85%	180.93%	165.46%	58.25%	100.00%	-
P/EPS	44.20	21.02	20.09	42.75	25.16	8.70	16.53	17.79%
YoY %	110.28%	4.63%	-53.01%	69.91%	189.20%	-47.37%	-	-
Horiz. %	267.39%	127.16%	121.54%	258.62%	152.21%	52.63%	100.00%	-
EY	2.26	4.76	4.98	2.34	3.97	11.50	6.05	-15.12%
YoY %	-52.52%	-4.42%	112.82%	-41.06%	-65.48%	90.08%	-	-
Horiz. %	37.36%	78.68%	82.31%	38.68%	65.62%	190.08%	100.00%	-
DY	1.01	1.71	2.61	1.02	1.90	2.00	0.00	-
YoY %	-40.94%	-34.48%	155.88%	-46.32%	-5.00%	0.00%	-	-
Horiz. %	50.50%	85.50%	130.50%	51.00%	95.00%	100.00%	-	-
P/NAPS	1.34	0.95	0.62	1.05	1.27	0.77	1.06	3.98%
YoY %	41.05%	53.23%	-40.95%	-17.32%	64.94%	-27.36%	-	-
Horiz. %	126.42%	89.62%	58.49%	99.06%	119.81%	72.64%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	95.15%	-0.96%	-46.25%	17.63%	199.09%	-23.61%	-	-
Horiz. %	279.17%	143.06%	144.44%	268.75%	228.47%	76.39%	100.00%	-
P/EPS	43.53	22.67	22.71	47.10	25.80	8.48	12.23	23.54%
YoY %	92.02%	-0.18%	-51.78%	82.56%	204.25%	-30.66%	-	-
Horiz. %	355.93%	185.36%	185.69%	385.12%	210.96%	69.34%	100.00%	-
EY	2.30	4.41	4.40	2.12	3.88	11.79	8.18	-19.04%
YoY %	-47.85%	0.23%	107.55%	-45.36%	-67.09%	44.13%	-	-
Horiz. %	28.12%	53.91%	53.79%	25.92%	47.43%	144.13%	100.00%	-
DY	1.03	1.59	2.31	0.92	1.85	2.05	0.00	-
YoY %	-35.22%	-31.17%	151.09%	-50.27%	-9.76%	0.00%	-	-
Horiz. %	50.24%	77.56%	112.68%	44.88%	90.24%	100.00%	-	-
P/NAPS	1.32	1.02	0.70	1.16	1.31	0.75	0.79	8.92%
YoY %	29.41%	45.71%	-39.66%	-11.45%	74.67%	-5.06%	-	-
Horiz. %	167.09%	129.11%	88.61%	146.84%	165.82%	94.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos