[PANTECH] YoY TTM Result on 29-Feb-2008 [#4]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

28-Apr-2008

Admission Sponsor

Sponsor

Financial Year

29-Feb-2008

Quarter

29-Feb-2008 [#4]

Profit Trend

QoQ- 6.78%

YoY- 27.6%

Quarter Report

Pantech 4Qtr_29Feb08.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
TTM Result
Revenue	335,779	401,578	511,595	313,323	90,584	38.72%
YoY %	-16.39%	-21.50%	63.28%	245.89%	-	-
Horiz. %	370.68%	443.32%	564.77%	345.89%	100.00%	-
PBT	37,369	66,758	82,001	45,021	28,362	7.13%
YoY %	-44.02%	-18.59%	82.14%	58.74%	-	-
Horiz. %	131.76%	235.38%	289.12%	158.74%	100.00%	-
Tax	-8,390	-15,887	-20,542	-10,879	-1,604	51.18%
YoY %	47.19%	22.66%	-88.82%	-578.24%	-	-
Horiz. %	523.07%	990.46%	1,280.67%	678.24%	100.00%	-
NP	28,979	50,871	61,459	34,142	26,758	2.01%
YoY %	-43.03%	-17.23%	80.01%	27.60%	-	-
Horiz. %	108.30%	190.12%	229.68%	127.60%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	28,993	50,871	61,459	34,142	26,758	2.02%
YoY %	-43.01%	-17.23%	80.01%	27.60%	-	-
Horiz. %	108.35%	190.12%	229.68%	127.60%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	22.45%	23.80%	25.05%	24.16%	5.66%	-
YoY %	-5.67%	-4.99%	3.68%	326.86%	-	-
Horiz. %	396.64%	420.49%	442.58%	426.86%	100.00%	-
Total Cost	306,800	350,707	450,136	279,181	63,826	48.02%
YoY %	-12.52%	-22.09%	61.23%	337.41%	-	-
Horiz. %	480.68%	549.47%	705.25%	437.41%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	314,311	232,015	198,062	58,492	25,693	86.93%
YoY %	35.47%	17.14%	238.61%	127.66%	-	-
Horiz. %	1,223.33%	903.03%	770.88%	227.66%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	13,704	15,711	11,237	2,640	975	93.53%
YoY %	-12.77%	39.81%	325.64%	170.77%	-	-
Horiz. %	1,405.54%	1,611.38%	1,152.51%	270.77%	100.00%	-
Div Payout %	47.27%	30.88%	18.28%	7.73%	3.65%	-
YoY %	53.08%	68.93%	136.48%	111.78%	-	-
Horiz. %	1,295.07%	846.03%	500.82%	211.78%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	314,311	232,015	198,062	58,492	25,693	86.93%
YoY %	35.47%	17.14%	238.61%	127.66%	-	-
Horiz. %	1,223.33%	903.03%	770.88%	227.66%	100.00%	-
NOSH	449,016	374,218	373,702	149,981	32,523	92.67%
YoY %	19.99%	0.14%	149.17%	361.15%	-	-
Horiz. %	1,380.61%	1,150.63%	1,149.04%	461.15%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	8.63%	12.67%	12.01%	10.90%	29.54%	-
YoY %	-31.89%	5.50%	10.18%	-63.10%	-	-
Horiz. %	29.21%	42.89%	40.66%	36.90%	100.00%	-
ROE	9.22%	21.93%	31.03%	58.37%	104.14%	-
YoY %	-57.96%	-29.33%	-46.84%	-43.95%	-	-
Horiz. %	8.85%	21.06%	29.80%	56.05%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	74.78	107.31	136.90	208.91	278.52	-28.00%
YoY %	-30.31%	-21.61%	-34.47%	-24.99%	-	-
Horiz. %	26.85%	38.53%	49.15%	75.01%	100.00%	-
EPS	6.46	13.59	16.45	22.76	82.27	-47.04%
YoY %	-52.47%	-17.39%	-27.72%	-72.33%	-	-
Horiz. %	7.85%	16.52%	20.00%	27.67%	100.00%	-
DPS	3.05	4.20	3.00	1.76	3.00	0.41%
YoY %	-27.38%	40.00%	70.45%	-41.33%	-	-
Horiz. %	101.67%	140.00%	100.00%	58.67%	100.00%	-
NAPS	0.70	0.62	0.53	0.39	0.79	-2.97%
YoY %	12.90%	16.98%	35.90%	-50.63%	-	-
Horiz. %	88.61%	78.48%	67.09%	49.37%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 149,981
RPS	39.39	47.11	60.02	36.76	10.63	38.71%
YoY %	-16.39%	-21.51%	63.28%	245.81%	-	-
Horiz. %	370.56%	443.18%	564.63%	345.81%	100.00%	-
EPS	3.40	5.97	7.21	4.01	3.14	2.00%
YoY %	-43.05%	-17.20%	79.80%	27.71%	-	-
Horiz. %	108.28%	190.13%	229.62%	127.71%	100.00%	-
DPS	1.61	1.84	1.32	0.31	0.11	95.50%
YoY %	-12.50%	39.39%	325.81%	181.82%	-	-
Horiz. %	1,463.64%	1,672.73%	1,200.00%	281.82%	100.00%	-
NAPS	0.3687	0.2722	0.2324	0.0686	0.0301	86.99%
YoY %	35.45%	17.13%	238.78%	127.91%	-	-
Horiz. %	1,224.92%	904.32%	772.09%	227.91%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	-
Price	0.62	0.78	0.36	0.76	0.74	-
P/RPS	0.83	0.73	0.26	0.36	0.27	32.38%
YoY %	13.70%	180.77%	-27.78%	33.33%	-	-
Horiz. %	307.41%	270.37%	96.30%	133.33%	100.00%	-
P/EPS	9.60	5.74	2.19	3.34	0.90	80.64%
YoY %	67.25%	162.10%	-34.43%	271.11%	-	-
Horiz. %	1,066.67%	637.78%	243.33%	371.11%	100.00%	-
EY	10.41	17.43	45.68	29.95	111.18	-44.66%
YoY %	-40.28%	-61.84%	52.52%	-73.06%	-	-
Horiz. %	9.36%	15.68%	41.09%	26.94%	100.00%	-
DY	4.92	5.38	8.33	2.32	4.05	4.98%
YoY %	-8.55%	-35.41%	259.05%	-42.72%	-	-
Horiz. %	121.48%	132.84%	205.68%	57.28%	100.00%	-
P/NAPS	0.89	1.26	0.68	1.95	0.94	-1.35%
YoY %	-29.37%	85.29%	-65.13%	107.45%	-	-
Horiz. %	94.68%	134.04%	72.34%	207.45%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	28/04/11	26/04/10	27/04/09	28/04/08	-	-
Price	0.63	0.77	0.47	0.70	0.00	-
P/RPS	0.84	0.72	0.34	0.34	0.00	-
YoY %	16.67%	111.76%	0.00%	0.00%	-	-
Horiz. %	247.06%	211.76%	100.00%	100.00%	-	-
P/EPS	9.76	5.66	2.86	3.08	0.00	-
YoY %	72.44%	97.90%	-7.14%	0.00%	-	-
Horiz. %	316.88%	183.77%	92.86%	100.00%	-	-
EY	10.25	17.65	34.99	32.52	0.00	-
YoY %	-41.93%	-49.56%	7.60%	0.00%	-	-
Horiz. %	31.52%	54.27%	107.60%	100.00%	-	-
DY	4.84	5.45	6.38	2.51	0.00	-
YoY %	-11.19%	-14.58%	154.18%	0.00%	-	-
Horiz. %	192.83%	217.13%	254.18%	100.00%	-	-
P/NAPS	0.90	1.24	0.89	1.79	0.00	-
YoY %	-27.42%	39.33%	-50.28%	0.00%	-	-
Horiz. %	50.28%	69.27%	49.72%	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