[PANTECH] YoY Quarter Result on 30-Nov-2011 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

18-Jan-2012

Admission Sponsor

Sponsor

Financial Year

29-Feb-2012

Quarter

30-Nov-2011 [#3]

Profit Trend

QoQ- 42.92%

YoY- 66.99%

Quarter Report

Pantech3Q_29Feb12.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Quarter Result
Revenue	124,049	131,089	171,520	112,652	75,428	92,219	132,840	-1.13%
YoY %	-5.37%	-23.57%	52.26%	49.35%	-18.21%	-30.58%	-	-
Horiz. %	93.38%	98.68%	129.12%	84.80%	56.78%	69.42%	100.00%	-
PBT	11,572	16,339	20,878	14,412	7,299	15,591	22,807	-10.68%
YoY %	-29.18%	-21.74%	44.87%	97.45%	-53.18%	-31.64%	-	-
Horiz. %	50.74%	71.64%	91.54%	63.19%	32.00%	68.36%	100.00%	-
Tax	-2,491	-4,246	-5,265	-4,072	-1,107	-3,842	-5,555	-12.50%
YoY %	41.33%	19.35%	-29.30%	-267.84%	71.19%	30.84%	-	-
Horiz. %	44.84%	76.44%	94.78%	73.30%	19.93%	69.16%	100.00%	-
NP	9,081	12,093	15,613	10,340	6,192	11,749	17,252	-10.13%
YoY %	-24.91%	-22.55%	51.00%	66.99%	-47.30%	-31.90%	-	-
Horiz. %	52.64%	70.10%	90.50%	59.94%	35.89%	68.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,081	12,093	15,613	10,342	6,193	11,749	17,252	-10.13%
YoY %	-24.91%	-22.55%	50.97%	66.99%	-47.29%	-31.90%	-	-
Horiz. %	52.64%	70.10%	90.50%	59.95%	35.90%	68.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	25.99%	25.22%	28.25%	15.17%	24.64%	24.36%	-
YoY %	-17.16%	3.05%	-10.73%	86.22%	-38.43%	1.15%	-	-
Horiz. %	88.38%	106.69%	103.53%	115.97%	62.27%	101.15%	100.00%	-
Total Cost	114,968	118,996	155,907	102,312	69,236	80,470	115,588	-0.08%
YoY %	-3.38%	-23.68%	52.38%	47.77%	-13.96%	-30.38%	-	-
Horiz. %	99.46%	102.95%	134.88%	88.51%	59.90%	69.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	448,228	399,500	346,955	334,195	251,310	231,986	195,022	14.87%
YoY %	12.20%	15.14%	3.82%	32.98%	8.33%	18.95%	-	-
Horiz. %	229.83%	204.85%	177.91%	171.36%	128.86%	118.95%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	3,492	5,398	5,626	5,419	2,692	5,612	3,000	2.56%
YoY %	-35.31%	-4.05%	3.82%	101.30%	-52.03%	87.07%	-	-
Horiz. %	116.40%	179.93%	187.53%	180.63%	89.73%	187.07%	100.00%	-
Div Payout %	38.46%	44.64%	36.04%	52.40%	43.48%	47.77%	17.39%	-
YoY %	-13.84%	23.86%	-31.22%	20.52%	-8.98%	174.70%	-	-
Horiz. %	221.16%	256.70%	207.25%	301.32%	250.03%	274.70%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	448,228	399,500	346,955	334,195	251,310	231,986	195,022	14.87%
YoY %	12.20%	15.14%	3.82%	32.98%	8.33%	18.95%	-	-
Horiz. %	229.83%	204.85%	177.91%	171.36%	128.86%	118.95%	100.00%	-
NOSH	582,115	539,866	468,858	451,615	448,768	374,171	375,043	7.59%
YoY %	7.83%	15.14%	3.82%	0.63%	19.94%	-0.23%	-	-
Horiz. %	155.21%	143.95%	125.01%	120.42%	119.66%	99.77%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	7.32%	9.23%	9.10%	9.18%	8.21%	12.74%	12.99%	-
YoY %	-20.69%	1.43%	-0.87%	11.81%	-35.56%	-1.92%	-	-
Horiz. %	56.35%	71.05%	70.05%	70.67%	63.20%	98.08%	100.00%	-
ROE	2.03%	3.03%	4.50%	3.09%	2.46%	5.06%	8.85%	-
YoY %	-33.00%	-32.67%	45.63%	25.61%	-51.38%	-42.82%	-	-
Horiz. %	22.94%	34.24%	50.85%	34.92%	27.80%	57.18%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	21.31	24.28	36.58	24.94	16.81	24.65	35.42	-8.11%
YoY %	-12.23%	-33.62%	46.67%	48.36%	-31.81%	-30.41%	-	-
Horiz. %	60.16%	68.55%	103.27%	70.41%	47.46%	69.59%	100.00%	-
EPS	1.56	2.24	3.33	2.29	1.38	3.14	4.60	-16.48%
YoY %	-30.36%	-32.73%	45.41%	65.94%	-56.05%	-31.74%	-	-
Horiz. %	33.91%	48.70%	72.39%	49.78%	30.00%	68.26%	100.00%	-
DPS	0.60	1.00	1.20	1.20	0.60	1.50	0.80	-4.67%
YoY %	-40.00%	-16.67%	0.00%	100.00%	-60.00%	87.50%	-	-
Horiz. %	75.00%	125.00%	150.00%	150.00%	75.00%	187.50%	100.00%	-
NAPS	0.77	0.74	0.74	0.74	0.56	0.62	0.52	6.75%
YoY %	4.05%	0.00%	0.00%	32.14%	-9.68%	19.23%	-	-
Horiz. %	148.08%	142.31%	142.31%	142.31%	107.69%	119.23%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 451,615
RPS	14.51	15.33	20.06	13.18	8.82	10.79	15.54	-1.13%
YoY %	-5.35%	-23.58%	52.20%	49.43%	-18.26%	-30.57%	-	-
Horiz. %	93.37%	98.65%	129.09%	84.81%	56.76%	69.43%	100.00%	-
EPS	1.06	1.41	1.83	1.21	0.72	1.37	2.02	-10.18%
YoY %	-24.82%	-22.95%	51.24%	68.06%	-47.45%	-32.18%	-	-
Horiz. %	52.48%	69.80%	90.59%	59.90%	35.64%	67.82%	100.00%	-
DPS	0.41	0.63	0.66	0.63	0.31	0.66	0.35	2.67%
YoY %	-34.92%	-4.55%	4.76%	103.23%	-53.03%	88.57%	-	-
Horiz. %	117.14%	180.00%	188.57%	180.00%	88.57%	188.57%	100.00%	-
NAPS	0.5243	0.4673	0.4058	0.3909	0.294	0.2714	0.2281	14.87%
YoY %	12.20%	15.16%	3.81%	32.96%	8.33%	18.98%	-	-
Horiz. %	229.86%	204.87%	177.90%	171.37%	128.89%	118.98%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	0.89	0.99	0.70	0.46	0.59	0.79	0.40	-
P/RPS	4.18	4.08	1.91	1.84	3.51	3.21	1.13	24.34%
YoY %	2.45%	113.61%	3.80%	-47.58%	9.35%	184.07%	-	-
Horiz. %	369.91%	361.06%	169.03%	162.83%	310.62%	284.07%	100.00%	-
P/EPS	57.05	44.20	21.02	20.09	42.75	25.16	8.70	36.79%
YoY %	29.07%	110.28%	4.63%	-53.01%	69.91%	189.20%	-	-
Horiz. %	655.75%	508.05%	241.61%	230.92%	491.38%	289.20%	100.00%	-
EY	1.75	2.26	4.76	4.98	2.34	3.97	11.50	-26.92%
YoY %	-22.57%	-52.52%	-4.42%	112.82%	-41.06%	-65.48%	-	-
Horiz. %	15.22%	19.65%	41.39%	43.30%	20.35%	34.52%	100.00%	-
DY	0.67	1.01	1.71	2.61	1.02	1.90	2.00	-16.65%
YoY %	-33.66%	-40.94%	-34.48%	155.88%	-46.32%	-5.00%	-	-
Horiz. %	33.50%	50.50%	85.50%	130.50%	51.00%	95.00%	100.00%	-
P/NAPS	1.16	1.34	0.95	0.62	1.05	1.27	0.77	7.06%
YoY %	-13.43%	41.05%	53.23%	-40.95%	-17.32%	64.94%	-	-
Horiz. %	150.65%	174.03%	123.38%	80.52%	136.36%	164.94%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	22/01/15	22/01/14	22/01/13	18/01/12	26/01/11	25/01/10	12/01/09	-
Price	0.77	0.975	0.755	0.52	0.65	0.81	0.39	-
P/RPS	3.61	4.02	2.06	2.08	3.87	3.29	1.10	21.89%
YoY %	-10.20%	95.15%	-0.96%	-46.25%	17.63%	199.09%	-	-
Horiz. %	328.18%	365.45%	187.27%	189.09%	351.82%	299.09%	100.00%	-
P/EPS	49.36	43.53	22.67	22.71	47.10	25.80	8.48	34.10%
YoY %	13.39%	92.02%	-0.18%	-51.78%	82.56%	204.25%	-	-
Horiz. %	582.08%	513.33%	267.33%	267.81%	555.42%	304.25%	100.00%	-
EY	2.03	2.30	4.41	4.40	2.12	3.88	11.79	-25.40%
YoY %	-11.74%	-47.85%	0.23%	107.55%	-45.36%	-67.09%	-	-
Horiz. %	17.22%	19.51%	37.40%	37.32%	17.98%	32.91%	100.00%	-
DY	0.78	1.03	1.59	2.31	0.92	1.85	2.05	-14.86%
YoY %	-24.27%	-35.22%	-31.17%	151.09%	-50.27%	-9.76%	-	-
Horiz. %	38.05%	50.24%	77.56%	112.68%	44.88%	90.24%	100.00%	-
P/NAPS	1.00	1.32	1.02	0.70	1.16	1.31	0.75	4.90%
YoY %	-24.24%	29.41%	45.71%	-39.66%	-11.45%	74.67%	-	-
Horiz. %	133.33%	176.00%	136.00%	93.33%	154.67%	174.67%	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