[PANTECH] YoY Quarter Result on 31-Aug-2012 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 14.81%
YoY- 97.72%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 121,409 141,370 153,826 164,114 100,582 97,138 119,370 0.28%
PBT 13,774 18,218 21,917 22,671 9,800 12,751 22,148 -7.60%
Tax -3,345 -4,824 -6,615 -8,366 -2,567 -3,370 -7,418 -12.42%
NP 10,429 13,394 15,302 14,305 7,233 9,381 14,730 -5.58%
-
NP to SH 10,429 13,394 15,302 14,307 7,236 9,384 14,730 -5.58%
-
Tax Rate 24.28% 26.48% 30.18% 36.90% 26.19% 26.43% 33.49% -
Total Cost 110,980 127,976 138,524 149,809 93,349 87,757 104,640 0.98%
-
Net Worth 479,006 442,634 383,864 329,106 325,620 0 224,314 13.47%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 3,638 5,748 6,310 5,485 4,522 5,623 5,607 -6.95%
Div Payout % 34.88% 42.92% 41.24% 38.34% 62.50% 59.93% 38.07% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 479,006 442,634 383,864 329,106 325,620 0 224,314 13.47%
NOSH 606,337 574,849 525,841 457,092 452,249 374,899 373,857 8.38%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 8.59% 9.47% 9.95% 8.72% 7.19% 9.66% 12.34% -
ROE 2.18% 3.03% 3.99% 4.35% 2.22% 0.00% 6.57% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 20.02 24.59 29.25 35.90 22.24 25.91 31.93 -7.48%
EPS 1.72 2.33 2.91 3.13 1.60 2.09 3.94 -12.89%
DPS 0.60 1.00 1.20 1.20 1.00 1.50 1.50 -14.15%
NAPS 0.79 0.77 0.73 0.72 0.72 0.00 0.60 4.68%
Adjusted Per Share Value based on latest NOSH - 457,092
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 14.24 16.59 18.05 19.25 11.80 11.40 14.00 0.28%
EPS 1.22 1.57 1.80 1.68 0.85 1.10 1.73 -5.65%
DPS 0.43 0.67 0.74 0.64 0.53 0.66 0.66 -6.88%
NAPS 0.562 0.5193 0.4504 0.3861 0.382 0.00 0.2632 13.47%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.515 1.01 0.945 0.68 0.51 0.73 0.76 -
P/RPS 2.57 4.11 3.23 1.89 2.29 2.82 2.38 1.28%
P/EPS 29.94 43.35 32.47 21.73 31.87 29.16 19.29 7.59%
EY 3.34 2.31 3.08 4.60 3.14 3.43 5.18 -7.04%
DY 1.17 0.99 1.27 1.76 1.96 2.05 1.97 -8.31%
P/NAPS 0.65 1.31 1.29 0.94 0.71 0.00 1.27 -10.55%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 09/10/09 -
Price 0.625 0.97 1.03 0.68 0.47 0.78 0.80 -
P/RPS 3.12 3.94 3.52 1.89 2.11 3.01 2.51 3.69%
P/EPS 36.34 41.63 35.40 21.73 29.37 31.16 20.30 10.18%
EY 2.75 2.40 2.83 4.60 3.40 3.21 4.92 -9.23%
DY 0.96 1.03 1.17 1.76 2.13 1.92 1.87 -10.51%
P/NAPS 0.79 1.26 1.41 0.94 0.65 0.00 1.33 -8.31%

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