[PENSONI] QoQ TTM Result on 28-Feb-2017 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
18-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- -8.92%
YoY- -61.69%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 337,255 343,614 341,087 355,391 365,472 376,514 379,564 -7.56%
PBT 6,934 7,233 6,444 7,799 8,571 9,820 11,197 -27.32%
Tax -341 -123 -127 -329 -360 -390 -386 -7.92%
NP 6,593 7,110 6,317 7,470 8,211 9,430 10,811 -28.06%
-
NP to SH 6,663 7,164 6,380 7,498 8,232 9,447 10,828 -27.63%
-
Tax Rate 4.92% 1.70% 1.97% 4.22% 4.20% 3.97% 3.45% -
Total Cost 330,662 336,504 334,770 347,921 357,261 367,084 368,753 -7.00%
-
Net Worth 123,184 124,481 119,294 116,701 117,997 116,701 115,404 4.44%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 2,593 2,593 2,593 3,890 3,890 3,890 3,890 -23.67%
Div Payout % 38.92% 36.20% 40.65% 51.88% 47.26% 41.18% 35.93% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 123,184 124,481 119,294 116,701 117,997 116,701 115,404 4.44%
NOSH 129,668 129,668 129,668 129,668 129,668 129,668 129,668 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 1.95% 2.07% 1.85% 2.10% 2.25% 2.50% 2.85% -
ROE 5.41% 5.76% 5.35% 6.42% 6.98% 8.10% 9.38% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 260.09 265.00 263.05 274.08 281.85 290.37 292.72 -7.57%
EPS 5.14 5.52 4.92 5.78 6.35 7.29 8.35 -27.61%
DPS 2.00 2.00 2.00 3.00 3.00 3.00 3.00 -23.66%
NAPS 0.95 0.96 0.92 0.90 0.91 0.90 0.89 4.44%
Adjusted Per Share Value based on latest NOSH - 129,668
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 214.28 218.32 216.71 225.80 232.21 239.22 241.16 -7.56%
EPS 4.23 4.55 4.05 4.76 5.23 6.00 6.88 -27.67%
DPS 1.65 1.65 1.65 2.47 2.47 2.47 2.47 -23.56%
NAPS 0.7827 0.7909 0.7579 0.7415 0.7497 0.7415 0.7332 4.44%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.61 0.655 0.64 0.645 0.67 0.71 0.63 -
P/RPS 0.23 0.25 0.24 0.24 0.24 0.24 0.22 3.00%
P/EPS 11.87 11.86 13.01 11.15 10.55 9.75 7.54 35.29%
EY 8.42 8.43 7.69 8.97 9.48 10.26 13.25 -26.06%
DY 3.28 3.05 3.13 4.65 4.48 4.23 4.76 -21.96%
P/NAPS 0.64 0.68 0.70 0.72 0.74 0.79 0.71 -6.67%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 25/01/18 26/10/17 25/07/17 18/04/17 26/01/17 27/10/16 27/07/16 -
Price 0.65 0.615 0.63 0.625 0.64 0.735 0.67 -
P/RPS 0.25 0.23 0.24 0.23 0.23 0.25 0.23 5.71%
P/EPS 12.65 11.13 12.80 10.81 10.08 10.09 8.02 35.46%
EY 7.91 8.98 7.81 9.25 9.92 9.91 12.46 -26.11%
DY 3.08 3.25 3.17 4.80 4.69 4.08 4.48 -22.08%
P/NAPS 0.68 0.64 0.68 0.69 0.70 0.82 0.75 -6.31%

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