[PANTECH] YoY TTM Result on 31-May-2012 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- 18.16%
YoY- 50.72%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 533,729 544,025 652,695 484,488 340,818 367,961 522,158 0.36%
PBT 54,134 74,799 80,864 55,890 35,393 59,683 78,087 -5.92%
Tax -15,441 -20,344 -23,501 -15,454 -8,572 -13,993 -18,757 -3.18%
NP 38,693 54,455 57,363 40,436 26,821 45,690 59,330 -6.87%
-
NP to SH 38,693 54,456 57,366 40,445 26,834 45,693 59,330 -6.87%
-
Tax Rate 28.52% 27.20% 29.06% 27.65% 24.22% 23.45% 24.02% -
Total Cost 495,036 489,570 595,332 444,052 313,997 322,271 462,828 1.12%
-
Net Worth 468,205 443,327 392,500 350,887 325,878 0 209,544 14.33%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 19,045 22,846 22,965 20,298 13,704 15,711 11,237 9.18%
Div Payout % 49.22% 41.95% 40.03% 50.19% 51.07% 34.38% 18.94% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 468,205 443,327 392,500 350,887 325,878 0 209,544 14.33%
NOSH 600,263 568,368 509,740 449,855 452,608 374,374 374,187 8.19%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 7.25% 10.01% 8.79% 8.35% 7.87% 12.42% 11.36% -
ROE 8.26% 12.28% 14.62% 11.53% 8.23% 0.00% 28.31% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 88.92 95.72 128.04 107.70 75.30 98.29 139.54 -7.23%
EPS 6.45 9.58 11.25 8.99 5.93 12.21 15.86 -13.91%
DPS 3.17 4.02 4.51 4.50 3.03 4.20 3.00 0.92%
NAPS 0.78 0.78 0.77 0.78 0.72 0.00 0.56 5.67%
Adjusted Per Share Value based on latest NOSH - 449,855
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 62.62 63.82 76.57 56.84 39.98 43.17 61.26 0.36%
EPS 4.54 6.39 6.73 4.74 3.15 5.36 6.96 -6.87%
DPS 2.23 2.68 2.69 2.38 1.61 1.84 1.32 9.12%
NAPS 0.5493 0.5201 0.4605 0.4117 0.3823 0.00 0.2458 14.33%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.695 1.01 0.92 0.53 0.62 0.69 0.64 -
P/RPS 0.78 1.06 0.72 0.49 0.82 0.70 0.46 9.19%
P/EPS 10.78 10.54 8.17 5.90 10.46 5.65 4.04 17.76%
EY 9.27 9.49 12.23 16.96 9.56 17.69 24.77 -15.10%
DY 4.57 3.98 4.90 8.49 4.88 6.09 4.69 -0.43%
P/NAPS 0.89 1.29 1.19 0.68 0.86 0.00 1.14 -4.04%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 23/07/15 23/07/14 24/07/13 26/07/12 28/07/11 29/07/10 16/07/09 -
Price 0.745 1.12 1.11 0.57 0.60 0.74 0.65 -
P/RPS 0.84 1.17 0.87 0.53 0.80 0.75 0.47 10.15%
P/EPS 11.56 11.69 9.86 6.34 10.12 6.06 4.10 18.84%
EY 8.65 8.55 10.14 15.77 9.88 16.49 24.39 -15.86%
DY 4.26 3.59 4.06 7.89 5.05 5.68 4.62 -1.34%
P/NAPS 0.96 1.44 1.44 0.73 0.83 0.00 1.16 -3.10%

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