[PENSONI] QoQ Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 53.24%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 133,792 66,972 187,296 138,727 87,196 39,450 177,681 -17.21%
PBT 4,050 2,411 4,715 3,567 2,391 1,199 4,038 0.19%
Tax -400 -182 -1,188 -449 -229 -160 -866 -40.21%
NP 3,650 2,229 3,527 3,118 2,162 1,039 3,172 9.80%
-
NP to SH 3,148 1,687 3,280 3,172 2,070 1,008 3,172 -0.50%
-
Tax Rate 9.88% 7.55% 25.20% 12.59% 9.58% 13.34% 21.45% -
Total Cost 130,142 64,743 183,769 135,609 85,034 38,411 174,509 -17.74%
-
Net Worth 97,217 96,399 90,787 90,893 93,744 85,152 88,969 6.08%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - 2,316 - - - 1,853 -
Div Payout % - - 70.61% - - - 58.43% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 97,217 96,399 90,787 90,893 93,744 85,152 88,969 6.08%
NOSH 92,588 92,692 92,640 92,748 92,825 92,477 92,676 -0.06%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 2.73% 3.33% 1.88% 2.25% 2.48% 2.63% 1.79% -
ROE 3.24% 1.75% 3.61% 3.49% 2.21% 1.18% 3.57% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 144.50 72.25 202.18 149.57 93.94 42.66 191.72 -17.16%
EPS 3.40 1.82 3.54 3.42 2.23 1.09 3.42 -0.38%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.04 0.98 0.98 1.0099 0.9208 0.96 6.15%
Adjusted Per Share Value based on latest NOSH - 92,605
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 85.01 42.55 119.00 88.14 55.40 25.06 112.89 -17.21%
EPS 2.00 1.07 2.08 2.02 1.32 0.64 2.02 -0.66%
DPS 0.00 0.00 1.47 0.00 0.00 0.00 1.18 -
NAPS 0.6177 0.6125 0.5768 0.5775 0.5956 0.541 0.5653 6.08%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.52 0.47 0.49 0.55 0.52 0.56 0.48 -
P/RPS 0.36 0.65 0.24 0.37 0.55 1.31 0.25 27.49%
P/EPS 15.29 25.82 13.84 16.08 23.32 51.38 14.02 5.94%
EY 6.54 3.87 7.23 6.22 4.29 1.95 7.13 -5.59%
DY 0.00 0.00 5.10 0.00 0.00 0.00 4.17 -
P/NAPS 0.50 0.45 0.50 0.56 0.51 0.61 0.50 0.00%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 29/01/07 27/10/06 27/07/06 10/05/06 14/02/06 26/10/05 22/07/05 -
Price 0.54 0.49 0.47 0.55 0.51 0.51 0.58 -
P/RPS 0.37 0.68 0.23 0.37 0.54 1.20 0.30 14.99%
P/EPS 15.88 26.92 13.27 16.08 22.87 46.79 16.95 -4.25%
EY 6.30 3.71 7.53 6.22 4.37 2.14 5.90 4.46%
DY 0.00 0.00 5.32 0.00 0.00 0.00 3.45 -
P/NAPS 0.51 0.47 0.48 0.56 0.51 0.55 0.60 -10.25%

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