[PANTECH] YoY TTM Result on 31-May-2011 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- -7.45%
YoY- -41.27%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 544,025 652,695 484,488 340,818 367,961 522,158 346,930 7.78%
PBT 74,799 80,864 55,890 35,393 59,683 78,087 56,613 4.75%
Tax -20,344 -23,501 -15,454 -8,572 -13,993 -18,757 -14,686 5.57%
NP 54,455 57,363 40,436 26,821 45,690 59,330 41,927 4.45%
-
NP to SH 54,456 57,366 40,445 26,834 45,693 59,330 41,927 4.45%
-
Tax Rate 27.20% 29.06% 27.65% 24.22% 23.45% 24.02% 25.94% -
Total Cost 489,570 595,332 444,052 313,997 322,271 462,828 305,003 8.20%
-
Net Worth 443,327 392,500 350,887 325,878 0 209,544 161,244 18.35%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 22,846 22,965 20,298 13,704 15,711 11,237 2,640 43.26%
Div Payout % 41.95% 40.03% 50.19% 51.07% 34.38% 18.94% 6.30% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 443,327 392,500 350,887 325,878 0 209,544 161,244 18.35%
NOSH 568,368 509,740 449,855 452,608 374,374 374,187 374,988 7.17%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 10.01% 8.79% 8.35% 7.87% 12.42% 11.36% 12.09% -
ROE 12.28% 14.62% 11.53% 8.23% 0.00% 28.31% 26.00% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 95.72 128.04 107.70 75.30 98.29 139.54 92.52 0.56%
EPS 9.58 11.25 8.99 5.93 12.21 15.86 11.18 -2.54%
DPS 4.02 4.51 4.50 3.03 4.20 3.00 0.70 33.80%
NAPS 0.78 0.77 0.78 0.72 0.00 0.56 0.43 10.42%
Adjusted Per Share Value based on latest NOSH - 452,608
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 63.82 76.57 56.84 39.98 43.17 61.26 40.70 7.78%
EPS 6.39 6.73 4.74 3.15 5.36 6.96 4.92 4.45%
DPS 2.68 2.69 2.38 1.61 1.84 1.32 0.31 43.23%
NAPS 0.5201 0.4605 0.4117 0.3823 0.00 0.2458 0.1892 18.34%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.01 0.92 0.53 0.62 0.69 0.64 0.75 -
P/RPS 1.06 0.72 0.49 0.82 0.70 0.46 0.81 4.58%
P/EPS 10.54 8.17 5.90 10.46 5.65 4.04 6.71 7.81%
EY 9.49 12.23 16.96 9.56 17.69 24.77 14.91 -7.25%
DY 3.98 4.90 8.49 4.88 6.09 4.69 0.94 27.17%
P/NAPS 1.29 1.19 0.68 0.86 0.00 1.14 1.74 -4.86%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 23/07/14 24/07/13 26/07/12 28/07/11 29/07/10 16/07/09 11/07/08 -
Price 1.12 1.11 0.57 0.60 0.74 0.65 0.68 -
P/RPS 1.17 0.87 0.53 0.80 0.75 0.47 0.73 8.17%
P/EPS 11.69 9.86 6.34 10.12 6.06 4.10 6.08 11.50%
EY 8.55 10.14 15.77 9.88 16.49 24.39 16.44 -10.31%
DY 3.59 4.06 7.89 5.05 5.68 4.62 1.04 22.92%
P/NAPS 1.44 1.44 0.73 0.83 0.00 1.16 1.58 -1.53%

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