Highlights

[PENSONI] YoY Annualized Quarter Result on 2018-11-30 [#2]

Stock [PENSONI]: PENSONIC HOLDINGS BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     -94.02%    YoY -     -90.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 340,084 331,540 339,204 380,776 388,018 378,898 359,994 -0.94%
  YoY % 2.58% -2.26% -10.92% -1.87% 2.41% 5.25% -
  Horiz. % 94.47% 92.10% 94.22% 105.77% 107.78% 105.25% 100.00%
PBT 2,642 4,958 3,978 10,344 4,938 5,488 10,684 -20.77%
  YoY % -46.71% 24.64% -61.54% 109.48% -10.02% -48.63% -
  Horiz. % 24.73% 46.41% 37.23% 96.82% 46.22% 51.37% 100.00%
Tax -2,280 -490 -62 -390 -48 -8 -26 110.71%
  YoY % -365.31% -690.32% 84.10% -712.50% -500.00% 69.23% -
  Horiz. % 8,769.23% 1,884.62% 238.46% 1,500.00% 184.62% 30.77% 100.00%
NP 362 4,468 3,916 9,954 4,890 5,480 10,658 -43.08%
  YoY % -91.90% 14.10% -60.66% 103.56% -10.77% -48.58% -
  Horiz. % 3.40% 41.92% 36.74% 93.39% 45.88% 51.42% 100.00%
NP to SH 420 4,516 3,950 9,986 5,592 5,440 10,558 -41.56%
  YoY % -90.70% 14.33% -60.44% 78.58% 2.79% -48.48% -
  Horiz. % 3.98% 42.77% 37.41% 94.58% 52.96% 51.52% 100.00%
Tax Rate 86.30 % 9.88 % 1.56 % 3.77 % 0.97 % 0.15 % 0.24 % 166.55%
  YoY % 773.48% 533.33% -58.62% 288.66% 546.67% -37.50% -
  Horiz. % 35,958.34% 4,116.67% 650.00% 1,570.83% 404.17% 62.50% 100.00%
Total Cost 339,722 327,072 335,288 370,822 383,128 373,418 349,336 -0.46%
  YoY % 3.87% -2.45% -9.58% -3.21% 2.60% 6.89% -
  Horiz. % 97.25% 93.63% 95.98% 106.15% 109.67% 106.89% 100.00%
Net Worth 115,404 123,184 117,997 114,107 97,251 90,767 90,761 4.08%
  YoY % -6.32% 4.40% 3.41% 17.33% 7.14% 0.01% -
  Horiz. % 127.15% 135.72% 130.01% 125.72% 107.15% 100.01% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 115,404 123,184 117,997 114,107 97,251 90,767 90,761 4.08%
  YoY % -6.32% 4.40% 3.41% 17.33% 7.14% 0.01% -
  Horiz. % 127.15% 135.72% 130.01% 125.72% 107.15% 100.01% 100.00%
NOSH 129,668 129,668 129,668 129,668 129,668 129,668 92,614 5.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 40.01% -
  Horiz. % 140.01% 140.01% 140.01% 140.01% 140.01% 140.01% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 0.11 % 1.35 % 1.15 % 2.61 % 1.26 % 1.45 % 2.96 % -42.22%
  YoY % -91.85% 17.39% -55.94% 107.14% -13.10% -51.01% -
  Horiz. % 3.72% 45.61% 38.85% 88.18% 42.57% 48.99% 100.00%
ROE 0.36 % 3.67 % 3.35 % 8.75 % 5.75 % 5.99 % 11.63 % -43.95%
  YoY % -90.19% 9.55% -61.71% 52.17% -4.01% -48.50% -
  Horiz. % 3.10% 31.56% 28.80% 75.24% 49.44% 51.50% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 262.27 255.68 261.59 293.65 299.24 292.21 388.70 -6.34%
  YoY % 2.58% -2.26% -10.92% -1.87% 2.41% -24.82% -
  Horiz. % 67.47% 65.78% 67.30% 75.55% 76.98% 75.18% 100.00%
EPS 0.32 3.48 3.04 7.70 4.32 4.20 11.40 -44.86%
  YoY % -90.80% 14.47% -60.52% 78.24% 2.86% -63.16% -
  Horiz. % 2.81% 30.53% 26.67% 67.54% 37.89% 36.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8900 0.9500 0.9100 0.8800 0.7500 0.7000 0.9800 -1.59%
  YoY % -6.32% 4.40% 3.41% 17.33% 7.14% -28.57% -
  Horiz. % 90.82% 96.94% 92.86% 89.80% 76.53% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 129,066
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 263.49 256.88 262.81 295.02 300.63 293.57 278.92 -0.94%
  YoY % 2.57% -2.26% -10.92% -1.87% 2.40% 5.25% -
  Horiz. % 94.47% 92.10% 94.22% 105.77% 107.78% 105.25% 100.00%
EPS 0.33 3.50 3.06 7.74 4.33 4.21 8.18 -41.42%
  YoY % -90.57% 14.38% -60.47% 78.75% 2.85% -48.53% -
  Horiz. % 4.03% 42.79% 37.41% 94.62% 52.93% 51.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8941 0.9544 0.9142 0.8841 0.7535 0.7033 0.7032 4.08%
  YoY % -6.32% 4.40% 3.40% 17.33% 7.14% 0.01% -
  Horiz. % 127.15% 135.72% 130.01% 125.73% 107.15% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.4800 0.6100 0.6700 0.5900 0.4600 0.5600 0.5200 -
P/RPS 0.18 0.24 0.26 0.20 0.15 0.19 0.13 5.57%
  YoY % -25.00% -7.69% 30.00% 33.33% -21.05% 46.15% -
  Horiz. % 138.46% 184.62% 200.00% 153.85% 115.38% 146.15% 100.00%
P/EPS 148.19 17.51 21.99 7.66 10.67 13.35 4.56 78.59%
  YoY % 746.32% -20.37% 187.08% -28.21% -20.07% 192.76% -
  Horiz. % 3,249.78% 383.99% 482.24% 167.98% 233.99% 292.76% 100.00%
EY 0.67 5.71 4.55 13.05 9.38 7.49 21.92 -44.07%
  YoY % -88.27% 25.49% -65.13% 39.13% 25.23% -65.83% -
  Horiz. % 3.06% 26.05% 20.76% 59.53% 42.79% 34.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.64 0.74 0.67 0.61 0.80 0.53 0.31%
  YoY % -15.62% -13.51% 10.45% 9.84% -23.75% 50.94% -
  Horiz. % 101.89% 120.75% 139.62% 126.42% 115.09% 150.94% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 25/01/18 26/01/17 27/01/16 23/01/15 24/01/14 22/01/13 -
Price 0.4200 0.6500 0.6400 0.6900 0.4250 0.4600 0.4600 -
P/RPS 0.16 0.25 0.24 0.23 0.14 0.16 0.12 4.91%
  YoY % -36.00% 4.17% 4.35% 64.29% -12.50% 33.33% -
  Horiz. % 133.33% 208.33% 200.00% 191.67% 116.67% 133.33% 100.00%
P/EPS 129.67 18.66 21.01 8.96 9.85 10.96 4.04 78.22%
  YoY % 594.91% -11.19% 134.49% -9.04% -10.13% 171.29% -
  Horiz. % 3,209.65% 461.88% 520.05% 221.78% 243.81% 271.29% 100.00%
EY 0.77 5.36 4.76 11.16 10.15 9.12 24.78 -43.92%
  YoY % -85.63% 12.61% -57.35% 9.95% 11.29% -63.20% -
  Horiz. % 3.11% 21.63% 19.21% 45.04% 40.96% 36.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 0.68 0.70 0.78 0.57 0.66 0.47 -
  YoY % -30.88% -2.86% -10.26% 36.84% -13.64% 40.43% -
  Horiz. % 100.00% 144.68% 148.94% 165.96% 121.28% 140.43% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers