Highlights

[PENSONI] YoY Cumulative 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 -     -88.03%    YoY -     -90.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 170,042 165,770 169,602 190,388 194,009 189,449 179,997 -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 1,321 2,479 1,989 5,172 2,469 2,744 5,342 -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 -1,140 -245 -31 -195 -24 -4 -13 110.71%
  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 181 2,234 1,958 4,977 2,445 2,740 5,329 -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 210 2,258 1,975 4,993 2,796 2,720 5,279 -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 169,861 163,536 167,644 185,411 191,564 186,709 174,668 -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 0.18 % 1.83 % 1.67 % 4.38 % 2.88 % 3.00 % 5.82 % -43.96%
  YoY % -90.16% 9.58% -61.87% 52.08% -4.00% -48.45% -
  Horiz. % 3.09% 31.44% 28.69% 75.26% 49.48% 51.55% 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 131.14 127.84 130.80 146.83 149.62 146.10 194.35 -6.34%
  YoY % 2.58% -2.26% -10.92% -1.86% 2.41% -24.83% -
  Horiz. % 67.48% 65.78% 67.30% 75.55% 76.98% 75.17% 100.00%
EPS 0.16 1.74 1.52 3.85 2.16 2.10 5.70 -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 131.75 128.44 131.41 147.51 150.32 146.78 139.46 -0.94%
  YoY % 2.58% -2.26% -10.91% -1.87% 2.41% 5.25% -
  Horiz. % 94.47% 92.10% 94.23% 105.77% 107.79% 105.25% 100.00%
EPS 0.16 1.75 1.53 3.87 2.17 2.11 4.09 -41.72%
  YoY % -90.86% 14.38% -60.47% 78.34% 2.84% -48.41% -
  Horiz. % 3.91% 42.79% 37.41% 94.62% 53.06% 51.59% 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 0.37 0.48 0.51 0.40 0.31 0.38 0.27 5.39%
  YoY % -22.92% -5.88% 27.50% 29.03% -18.42% 40.74% -
  Horiz. % 137.04% 177.78% 188.89% 148.15% 114.81% 140.74% 100.00%
P/EPS 296.38 35.03 43.99 15.32 21.33 26.70 9.12 78.59%
  YoY % 746.07% -20.37% 187.14% -28.18% -20.11% 192.76% -
  Horiz. % 3,249.78% 384.10% 482.35% 167.98% 233.88% 292.76% 100.00%
EY 0.34 2.85 2.27 6.53 4.69 3.75 10.96 -43.93%
  YoY % -88.07% 25.55% -65.24% 39.23% 25.07% -65.78% -
  Horiz. % 3.10% 26.00% 20.71% 59.58% 42.79% 34.22% 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 0.32 0.51 0.49 0.47 0.28 0.31 0.24 4.91%
  YoY % -37.25% 4.08% 4.26% 67.86% -9.68% 29.17% -
  Horiz. % 133.33% 212.50% 204.17% 195.83% 116.67% 129.17% 100.00%
P/EPS 259.34 37.33 42.02 17.92 19.71 21.93 8.07 78.26%
  YoY % 594.72% -11.16% 134.49% -9.08% -10.12% 171.75% -
  Horiz. % 3,213.63% 462.58% 520.69% 222.06% 244.24% 271.75% 100.00%
EY 0.39 2.68 2.38 5.58 5.07 4.56 12.39 -43.79%
  YoY % -85.45% 12.61% -57.35% 10.06% 11.18% -63.20% -
  Horiz. % 3.15% 21.63% 19.21% 45.04% 40.92% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers