Highlights

[PENSONI] YoY TTM 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 -     -43.17%    YoY -     -182.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 330,965 337,255 365,472 381,882 378,285 365,476 355,351 -1.18%
  YoY % -1.87% -7.72% -4.30% 0.95% 3.50% 2.85% -
  Horiz. % 93.14% 94.91% 102.85% 107.47% 106.45% 102.85% 100.00%
PBT 3,088 6,934 8,571 20,554 1,572 1,325 -8,959 -
  YoY % -55.47% -19.10% -58.30% 1,207.51% 18.64% 114.79% -
  Horiz. % -34.47% -77.40% -95.67% -229.42% -17.55% -14.79% 100.00%
Tax -8,486 -341 -360 -591 841 -372 99 -
  YoY % -2,388.56% 5.28% 39.09% -170.27% 326.08% -475.76% -
  Horiz. % -8,571.72% -344.44% -363.64% -596.97% 849.49% -375.76% 100.00%
NP -5,398 6,593 8,211 19,963 2,413 953 -8,860 -7.92%
  YoY % -181.87% -19.71% -58.87% 727.31% 153.20% 110.76% -
  Horiz. % 60.93% -74.41% -92.67% -225.32% -27.23% -10.76% 100.00%
NP to SH -5,515 6,663 8,232 19,924 2,947 796 -8,718 -7.34%
  YoY % -182.77% -19.06% -58.68% 576.08% 270.23% 109.13% -
  Horiz. % 63.26% -76.43% -94.43% -228.54% -33.80% -9.13% 100.00%
Tax Rate 274.81 % 4.92 % 4.20 % 2.88 % -53.50 % 28.08 % - % -
  YoY % 5,485.57% 17.14% 45.83% 105.38% -290.53% 0.00% -
  Horiz. % 978.67% 17.52% 14.96% 10.26% -190.53% 100.00% -
Total Cost 336,363 330,662 357,261 361,919 375,872 364,523 364,211 -1.32%
  YoY % 1.72% -7.45% -1.29% -3.71% 3.11% 0.09% -
  Horiz. % 92.35% 90.79% 98.09% 99.37% 103.20% 100.09% 100.00%
Net Worth 115,404 123,184 117,997 114,149 97,251 90,767 0 -
  YoY % -6.32% 4.40% 3.37% 17.38% 7.14% 0.00% -
  Horiz. % 127.14% 135.71% 130.00% 125.76% 107.14% 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 0 2,593 3,890 4,538 2,593 0 0 -
  YoY % 0.00% -33.33% -14.29% 75.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 150.00% 175.00% 100.00% - -
Div Payout % - % 38.92 % 47.26 % 22.78 % 88.00 % - % - % -
  YoY % 0.00% -17.65% 107.46% -74.11% 0.00% 0.00% -
  Horiz. % 0.00% 44.23% 53.70% 25.89% 100.00% - -
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 115,404 123,184 117,997 114,149 97,251 90,767 0 -
  YoY % -6.32% 4.40% 3.37% 17.38% 7.14% 0.00% -
  Horiz. % 127.14% 135.71% 130.00% 125.76% 107.14% 100.00% -
NOSH 129,668 129,668 129,668 129,715 129,668 129,668 92,807 5.73%
  YoY % 0.00% 0.00% -0.04% 0.04% 0.00% 39.72% -
  Horiz. % 139.72% 139.72% 139.72% 139.77% 139.72% 139.72% 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 -1.63 % 1.95 % 2.25 % 5.23 % 0.64 % 0.26 % -2.49 % -6.82%
  YoY % -183.59% -13.33% -56.98% 717.19% 146.15% 110.44% -
  Horiz. % 65.46% -78.31% -90.36% -210.04% -25.70% -10.44% 100.00%
ROE -4.78 % 5.41 % 6.98 % 17.45 % 3.03 % 0.88 % - % -
  YoY % -188.35% -22.49% -60.00% 475.91% 244.32% 0.00% -
  Horiz. % -543.18% 614.77% 793.18% 1,982.95% 344.32% 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 255.24 260.09 281.85 294.40 291.73 281.86 382.89 -6.53%
  YoY % -1.86% -7.72% -4.26% 0.92% 3.50% -26.39% -
  Horiz. % 66.66% 67.93% 73.61% 76.89% 76.19% 73.61% 100.00%
EPS -4.25 5.14 6.35 15.36 2.27 0.61 -9.39 -12.37%
  YoY % -182.68% -19.06% -58.66% 576.65% 272.13% 106.50% -
  Horiz. % 45.26% -54.74% -67.63% -163.58% -24.17% -6.50% 100.00%
DPS 0.00 2.00 3.00 3.50 2.00 0.00 0.00 -
  YoY % 0.00% -33.33% -14.29% 75.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 150.00% 175.00% 100.00% - -
NAPS 0.8900 0.9500 0.9100 0.8800 0.7500 0.7000 0.0000 -
  YoY % -6.32% 4.40% 3.41% 17.33% 7.14% 0.00% -
  Horiz. % 127.14% 135.71% 130.00% 125.71% 107.14% 100.00% -
Adjusted Per Share Value based on latest NOSH - 129,668
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 255.24 260.09 281.85 294.51 291.73 281.86 274.05 -1.18%
  YoY % -1.86% -7.72% -4.30% 0.95% 3.50% 2.85% -
  Horiz. % 93.14% 94.91% 102.85% 107.47% 106.45% 102.85% 100.00%
EPS -4.25 5.14 6.35 15.37 2.27 0.61 -6.72 -7.35%
  YoY % -182.68% -19.06% -58.69% 577.09% 272.13% 109.08% -
  Horiz. % 63.24% -76.49% -94.49% -228.72% -33.78% -9.08% 100.00%
DPS 0.00 2.00 3.00 3.50 2.00 0.00 0.00 -
  YoY % 0.00% -33.33% -14.29% 75.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 150.00% 175.00% 100.00% - -
NAPS 0.8900 0.9500 0.9100 0.8803 0.7500 0.7000 0.0000 -
  YoY % -6.32% 4.40% 3.37% 17.37% 7.14% 0.00% -
  Horiz. % 127.14% 135.71% 130.00% 125.76% 107.14% 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 0.19 0.23 0.24 0.20 0.16 0.20 0.14 5.22%
  YoY % -17.39% -4.17% 20.00% 25.00% -20.00% 42.86% -
  Horiz. % 135.71% 164.29% 171.43% 142.86% 114.29% 142.86% 100.00%
P/EPS -11.29 11.87 10.55 3.84 20.24 91.22 -5.54 12.59%
  YoY % -195.11% 12.51% 174.74% -81.03% -77.81% 1,746.57% -
  Horiz. % 203.79% -214.26% -190.43% -69.31% -365.34% -1,646.57% 100.00%
EY -8.86 8.42 9.48 26.03 4.94 1.10 -18.06 -11.19%
  YoY % -205.23% -11.18% -63.58% 426.92% 349.09% 106.09% -
  Horiz. % 49.06% -46.62% -52.49% -144.13% -27.35% -6.09% 100.00%
DY 0.00 3.28 4.48 5.93 4.35 0.00 0.00 -
  YoY % 0.00% -26.79% -24.45% 36.32% 0.00% 0.00% -
  Horiz. % 0.00% 75.40% 102.99% 136.32% 100.00% - -
P/NAPS 0.54 0.64 0.74 0.67 0.61 0.80 0.00 -
  YoY % -15.62% -13.51% 10.45% 9.84% -23.75% 0.00% -
  Horiz. % 67.50% 80.00% 92.50% 83.75% 76.25% 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 0.23 0.23 0.15 0.16 0.12 4.91%
  YoY % -36.00% 8.70% 0.00% 53.33% -6.25% 33.33% -
  Horiz. % 133.33% 208.33% 191.67% 191.67% 125.00% 133.33% 100.00%
P/EPS -9.87 12.65 10.08 4.49 18.70 74.93 -4.90 12.37%
  YoY % -178.02% 25.50% 124.50% -75.99% -75.04% 1,629.18% -
  Horiz. % 201.43% -258.16% -205.71% -91.63% -381.63% -1,529.18% 100.00%
EY -10.13 7.91 9.92 22.26 5.35 1.33 -20.42 -11.02%
  YoY % -228.07% -20.26% -55.44% 316.07% 302.26% 106.51% -
  Horiz. % 49.61% -38.74% -48.58% -109.01% -26.20% -6.51% 100.00%
DY 0.00 3.08 4.69 5.07 4.71 0.00 0.00 -
  YoY % 0.00% -34.33% -7.50% 7.64% 0.00% 0.00% -
  Horiz. % 0.00% 65.39% 99.58% 107.64% 100.00% - -
P/NAPS 0.47 0.68 0.70 0.78 0.57 0.66 0.00 -
  YoY % -30.88% -2.86% -10.26% 36.84% -13.64% 0.00% -
  Horiz. % 71.21% 103.03% 106.06% 118.18% 86.36% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers