[PENSONI] QoQ TTM Result on 31-May-2008 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 791.57%
YoY- 350.09%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 291,982 297,346 297,655 321,600 342,482 339,397 336,394 -9.01%
PBT 3,441 3,055 151 2,414 3,688 4,141 7,359 -39.78%
Tax -1,337 -1,230 -594 -1,278 -5,161 -5,928 -6,610 -65.57%
NP 2,104 1,825 -443 1,136 -1,473 -1,787 749 99.21%
-
NP to SH 2,132 2,150 667 2,462 -356 -1,109 711 108.08%
-
Tax Rate 38.85% 40.26% 393.38% 52.94% 139.94% 143.15% 89.82% -
Total Cost 289,878 295,521 298,098 320,464 343,955 341,184 335,645 -9.31%
-
Net Worth 92,717 93,821 91,466 127,400 90,806 91,130 91,624 0.79%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 1,625 1,625 1,625 1,625 2,316 2,316 2,316 -21.05%
Div Payout % 76.22% 75.58% 243.63% 66.00% 0.00% 0.00% 325.75% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 92,717 93,821 91,466 127,400 90,806 91,130 91,624 0.79%
NOSH 92,717 92,892 93,333 130,000 92,659 92,051 92,550 0.12%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 0.72% 0.61% -0.15% 0.35% -0.43% -0.53% 0.22% -
ROE 2.30% 2.29% 0.73% 1.93% -0.39% -1.22% 0.78% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 314.92 320.10 318.92 247.38 369.61 368.70 363.47 -9.12%
EPS 2.30 2.31 0.71 1.89 -0.38 -1.20 0.77 107.54%
DPS 1.75 1.75 1.74 1.25 2.50 2.50 2.50 -21.17%
NAPS 1.00 1.01 0.98 0.98 0.98 0.99 0.99 0.67%
Adjusted Per Share Value based on latest NOSH - 130,000
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 185.51 188.92 189.12 204.33 217.60 215.64 213.73 -9.01%
EPS 1.35 1.37 0.42 1.56 -0.23 -0.70 0.45 108.14%
DPS 1.03 1.03 1.03 1.03 1.47 1.47 1.47 -21.12%
NAPS 0.5891 0.5961 0.5811 0.8094 0.5769 0.579 0.5821 0.80%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.31 0.34 0.38 0.45 0.47 0.51 0.56 -
P/RPS 0.10 0.11 0.12 0.18 0.13 0.14 0.15 -23.70%
P/EPS 13.48 14.69 53.17 23.76 -122.33 -42.33 72.89 -67.57%
EY 7.42 6.81 1.88 4.21 -0.82 -2.36 1.37 208.72%
DY 5.65 5.15 4.58 2.78 5.32 4.90 4.46 17.09%
P/NAPS 0.31 0.34 0.39 0.46 0.48 0.52 0.57 -33.39%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 28/04/09 21/01/09 24/10/08 29/07/08 29/04/08 30/01/08 29/10/07 -
Price 0.36 0.37 0.31 0.45 0.46 0.50 0.52 -
P/RPS 0.11 0.12 0.10 0.18 0.12 0.14 0.14 -14.86%
P/EPS 15.66 15.99 43.38 23.76 -119.73 -41.50 67.69 -62.34%
EY 6.39 6.26 2.31 4.21 -0.84 -2.41 1.48 165.38%
DY 4.87 4.73 5.62 2.78 5.43 5.00 4.81 0.83%
P/NAPS 0.36 0.37 0.32 0.46 0.47 0.51 0.53 -22.74%

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