[PENSONI] QoQ Cumulative Quarter Result on 28-Feb-2010 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 21.59%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 150,621 78,490 303,776 211,106 137,805 65,254 276,528 -33.27%
PBT 4,283 2,028 5,265 2,975 2,208 203 3,617 11.91%
Tax -444 -5 -2,097 -700 -354 -100 -1,366 -52.69%
NP 3,839 2,023 3,168 2,275 1,854 103 2,251 42.69%
-
NP to SH 3,717 2,065 3,347 2,489 2,047 212 2,388 34.27%
-
Tax Rate 10.37% 0.25% 39.83% 23.53% 16.03% 49.26% 37.77% -
Total Cost 146,782 76,467 300,608 208,831 135,951 65,151 274,277 -34.05%
-
Net Worth 99,181 97,230 95,524 92,527 95,403 92,173 92,558 4.71%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - 1,156 -
Div Payout % - - - - - - 48.45% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 99,181 97,230 95,524 92,527 95,403 92,173 92,558 4.71%
NOSH 92,693 92,600 92,742 92,527 92,624 92,173 92,558 0.09%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 2.55% 2.58% 1.04% 1.08% 1.35% 0.16% 0.81% -
ROE 3.75% 2.12% 3.50% 2.69% 2.15% 0.23% 2.58% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 162.49 84.76 327.55 228.15 148.78 70.79 298.76 -33.34%
EPS 4.01 2.23 3.61 2.69 2.21 0.23 2.58 34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 1.07 1.05 1.03 1.00 1.03 1.00 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 92,083
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 95.70 49.87 193.01 134.13 87.56 41.46 175.69 -33.27%
EPS 2.36 1.31 2.13 1.58 1.30 0.13 1.52 34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
NAPS 0.6302 0.6178 0.6069 0.5879 0.6062 0.5856 0.5881 4.71%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.52 0.44 0.41 0.42 0.48 0.49 0.30 -
P/RPS 0.32 0.52 0.13 0.18 0.32 0.69 0.10 116.99%
P/EPS 12.97 19.73 11.36 15.61 21.72 213.04 11.63 7.53%
EY 7.71 5.07 8.80 6.40 4.60 0.47 8.60 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.49 0.42 0.40 0.42 0.47 0.49 0.30 38.65%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 31/01/11 28/10/10 26/07/10 22/04/10 26/01/10 27/10/09 28/07/09 -
Price 0.75 0.48 0.46 0.43 0.59 0.40 0.41 -
P/RPS 0.46 0.57 0.14 0.19 0.40 0.57 0.14 120.85%
P/EPS 18.70 21.52 12.75 15.99 26.70 173.91 15.89 11.45%
EY 5.35 4.65 7.85 6.26 3.75 0.58 6.29 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.05 -
P/NAPS 0.70 0.46 0.45 0.43 0.57 0.40 0.41 42.80%

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