[PANTECH] YoY Quarter Result on 31-Aug-2009 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
09-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 8.44%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 164,114 100,582 97,138 119,370 125,630 80,606 0 -
PBT 22,671 9,800 12,751 22,148 24,080 12,107 0 -
Tax -8,366 -2,567 -3,370 -7,418 -6,193 -3,207 0 -
NP 14,305 7,233 9,381 14,730 17,887 8,900 0 -
-
NP to SH 14,307 7,236 9,384 14,730 17,887 8,900 0 -
-
Tax Rate 36.90% 26.19% 26.43% 33.49% 25.72% 26.49% - -
Total Cost 149,809 93,349 87,757 104,640 107,743 71,706 0 -
-
Net Worth 329,106 325,620 0 224,314 179,994 135,075 0 -
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 5,485 4,522 5,623 5,607 4,499 3,001 - -
Div Payout % 38.34% 62.50% 59.93% 38.07% 25.16% 33.73% - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 329,106 325,620 0 224,314 179,994 135,075 0 -
NOSH 457,092 452,249 374,899 373,857 374,989 150,084 0 -
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 8.72% 7.19% 9.66% 12.34% 14.24% 11.04% 0.00% -
ROE 4.35% 2.22% 0.00% 6.57% 9.94% 6.59% 0.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 35.90 22.24 25.91 31.93 33.50 53.71 0.00 -
EPS 3.13 1.60 2.09 3.94 4.77 5.93 0.00 -
DPS 1.20 1.00 1.50 1.50 1.20 2.00 0.00 -
NAPS 0.72 0.72 0.00 0.60 0.48 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 373,857
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 19.20 11.77 11.36 13.96 14.70 9.43 0.00 -
EPS 1.67 0.85 1.10 1.72 2.09 1.04 0.00 -
DPS 0.64 0.53 0.66 0.66 0.53 0.35 0.00 -
NAPS 0.385 0.3809 0.00 0.2624 0.2105 0.158 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 - -
Price 0.68 0.51 0.73 0.76 0.62 1.14 0.00 -
P/RPS 1.89 2.29 2.82 2.38 1.85 2.12 0.00 -
P/EPS 21.73 31.87 29.16 19.29 13.00 19.22 0.00 -
EY 4.60 3.14 3.43 5.18 7.69 5.20 0.00 -
DY 1.76 1.96 2.05 1.97 1.94 1.75 0.00 -
P/NAPS 0.94 0.71 0.00 1.27 1.29 1.27 0.00 -
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 17/10/12 21/10/11 28/10/10 09/10/09 23/10/08 26/10/07 - -
Price 0.68 0.47 0.78 0.80 0.48 1.20 0.00 -
P/RPS 1.89 2.11 3.01 2.51 1.43 2.23 0.00 -
P/EPS 21.73 29.37 31.16 20.30 10.06 20.24 0.00 -
EY 4.60 3.40 3.21 4.92 9.94 4.94 0.00 -
DY 1.76 2.13 1.92 1.87 2.50 1.67 0.00 -
P/NAPS 0.94 0.65 0.00 1.33 1.00 1.33 0.00 -

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
Post a Comment