[PANTECH] YoY TTM Result on 30-Nov-2009 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -9.8%
YoY- -14.25%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 606,888 381,486 328,938 475,277 447,526 301,764 26,447 68.49%
PBT 75,227 39,654 41,895 68,939 80,238 40,282 21,931 22.78%
Tax -22,446 -10,734 -7,210 -18,269 -21,150 -8,307 -1,243 61.90%
NP 52,781 28,920 34,685 50,670 59,088 31,975 20,688 16.87%
-
NP to SH 52,787 28,934 34,692 50,670 59,088 31,975 20,688 16.87%
-
Tax Rate 29.84% 27.07% 17.21% 26.50% 26.36% 20.62% 5.67% -
Total Cost 554,107 352,566 294,253 424,607 388,438 269,789 5,759 113.91%
-
Net Worth 346,955 334,195 251,310 0 195,022 0 5,741 97.97%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 21,468 15,330 12,806 14,957 8,940 2,176 - -
Div Payout % 40.67% 52.98% 36.92% 29.52% 15.13% 6.81% - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 346,955 334,195 251,310 0 195,022 0 5,741 97.97%
NOSH 468,858 451,615 448,768 374,171 375,043 150,049 8,202 96.14%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 8.70% 7.58% 10.54% 10.66% 13.20% 10.60% 78.22% -
ROE 15.21% 8.66% 13.80% 0.00% 30.30% 0.00% 360.33% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 129.44 84.47 73.30 127.02 119.33 201.11 322.44 -14.09%
EPS 11.26 6.41 7.73 13.54 15.75 21.31 252.23 -40.41%
DPS 4.58 3.40 2.85 4.00 2.38 1.45 0.00 -
NAPS 0.74 0.74 0.56 0.00 0.52 0.00 0.70 0.92%
Adjusted Per Share Value based on latest NOSH - 374,171
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 71.20 44.76 38.59 55.76 52.50 35.40 3.10 68.51%
EPS 6.19 3.39 4.07 5.94 6.93 3.75 2.43 16.84%
DPS 2.52 1.80 1.50 1.75 1.05 0.26 0.00 -
NAPS 0.407 0.3921 0.2948 0.00 0.2288 0.00 0.0067 98.14%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 - -
Price 0.70 0.46 0.59 0.79 0.40 1.00 0.00 -
P/RPS 0.54 0.54 0.80 0.62 0.34 0.50 0.00 -
P/EPS 6.22 7.18 7.63 5.83 2.54 4.69 0.00 -
EY 16.08 13.93 13.10 17.14 39.39 21.31 0.00 -
DY 6.54 7.39 4.84 5.06 5.96 1.45 0.00 -
P/NAPS 0.95 0.62 1.05 0.00 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 22/01/13 18/01/12 26/01/11 25/01/10 12/01/09 28/01/08 - -
Price 0.755 0.52 0.65 0.81 0.39 0.74 0.00 -
P/RPS 0.58 0.62 0.89 0.64 0.33 0.37 0.00 -
P/EPS 6.71 8.12 8.41 5.98 2.48 3.47 0.00 -
EY 14.91 12.32 11.89 16.72 40.40 28.80 0.00 -
DY 6.06 6.54 4.39 4.94 6.11 1.96 0.00 -
P/NAPS 1.02 0.70 1.16 0.00 0.75 0.00 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