[PENSONI] QoQ TTM Result on 31-May-2002 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 165.62%
YoY- 1876.09%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 116,591 114,389 103,351 103,864 100,541 92,085 86,191 22.37%
PBT 1,652 1,611 1,287 1,520 -233 -389 -74 -
Tax -603 -622 -553 -703 742 969 951 -
NP 1,049 989 734 817 509 580 877 12.71%
-
NP to SH 1,049 989 734 817 -1,245 -1,174 -877 -
-
Tax Rate 36.50% 38.61% 42.97% 46.25% - - - -
Total Cost 115,542 113,400 102,617 103,047 100,032 91,505 85,314 22.47%
-
Net Worth 89,439 46,100 95,999 89,182 91,000 88,500 92,473 -2.20%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 1,379 1,379 1,379 1,379 1,256 1,256 1,256 6.44%
Div Payout % 131.47% 139.44% 187.89% 168.80% 0.00% 0.00% 0.00% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 89,439 46,100 95,999 89,182 91,000 88,500 92,473 -2.20%
NOSH 46,341 46,100 50,000 45,970 46,428 45,384 47,666 -1.86%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 0.90% 0.86% 0.71% 0.79% 0.51% 0.63% 1.02% -
ROE 1.17% 2.15% 0.76% 0.92% -1.37% -1.33% -0.95% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 251.59 248.13 206.70 225.94 216.55 202.90 180.82 24.70%
EPS 2.26 2.15 1.47 1.78 -2.68 -2.59 -1.84 -
DPS 2.98 2.99 2.76 3.00 2.71 2.77 2.64 8.43%
NAPS 1.93 1.00 1.92 1.94 1.96 1.95 1.94 -0.34%
Adjusted Per Share Value based on latest NOSH - 45,970
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 74.08 72.68 65.66 65.99 63.88 58.51 54.76 22.38%
EPS 0.67 0.63 0.47 0.52 -0.79 -0.75 -0.56 -
DPS 0.88 0.88 0.88 0.88 0.80 0.80 0.80 6.57%
NAPS 0.5683 0.2929 0.6099 0.5666 0.5782 0.5623 0.5875 -2.19%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.50 0.55 0.65 0.73 0.80 0.80 0.84 -
P/RPS 0.20 0.22 0.31 0.32 0.37 0.39 0.46 -42.69%
P/EPS 22.09 25.64 44.28 41.07 -29.83 -30.93 -45.66 -
EY 4.53 3.90 2.26 2.43 -3.35 -3.23 -2.19 -
DY 5.95 5.44 4.24 4.11 3.38 3.46 3.14 53.30%
P/NAPS 0.26 0.55 0.34 0.38 0.41 0.41 0.43 -28.56%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 21/04/03 24/01/03 24/10/02 26/07/02 23/04/02 21/02/02 26/10/01 -
Price 0.47 0.52 0.56 0.68 0.86 0.81 0.77 -
P/RPS 0.19 0.21 0.27 0.30 0.40 0.40 0.43 -42.07%
P/EPS 20.76 24.24 38.15 38.26 -32.07 -31.31 -41.85 -
EY 4.82 4.13 2.62 2.61 -3.12 -3.19 -2.39 -
DY 6.33 5.75 4.93 4.41 3.15 3.42 3.42 50.91%
P/NAPS 0.24 0.52 0.29 0.35 0.44 0.42 0.40 -28.92%

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