[PENSONI] YoY Annualized Quarter Result on 30-Nov-2006 [#2]

Stock

[PENSONI] PENSONIC HOLDINGS BHD

Announcement Date

29-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

30-Nov-2006 [#2]

Profit Trend

QoQ- -6.7%

YoY- 52.08%

Quarter Report

PENSONI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Annualized Quarter Result
Revenue	275,610	293,662	342,170	267,584	174,392	172,614	142,750	11.57%
YoY %	-6.15%	-14.18%	27.87%	53.44%	1.03%	20.92%	-	-
Horiz. %	193.07%	205.72%	239.70%	187.45%	122.17%	120.92%	100.00%	-
PBT	4,416	3,026	1,744	8,100	4,782	4,486	3,136	5.86%
YoY %	45.94%	73.51%	-78.47%	69.39%	6.60%	43.05%	-	-
Horiz. %	140.82%	96.49%	55.61%	258.29%	152.49%	143.05%	100.00%	-
Tax	-708	-378	-566	-800	-458	-732	-480	6.68%
YoY %	-87.30%	33.22%	29.25%	-74.67%	37.43%	-52.50%	-	-
Horiz. %	147.50%	78.75%	117.92%	166.67%	95.42%	152.50%	100.00%	-
NP	3,708	2,648	1,178	7,300	4,324	3,754	2,656	5.71%
YoY %	40.03%	124.79%	-83.86%	68.83%	15.18%	41.34%	-	-
Horiz. %	139.61%	99.70%	44.35%	274.85%	162.80%	141.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,094	2,844	2,984	6,296	4,140	3,754	2,656	7.47%
YoY %	43.95%	-4.69%	-52.60%	52.08%	10.28%	41.34%	-	-
Horiz. %	154.14%	107.08%	112.35%	237.05%	155.87%	141.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.03%	12.49%	32.45%	9.88%	9.58%	16.32%	15.31%	-
YoY %	28.34%	-61.51%	228.44%	3.13%	-41.30%	6.60%	-	-
Horiz. %	104.70%	81.58%	211.95%	64.53%	62.57%	106.60%	100.00%	-
Total Cost	271,902	291,014	340,992	260,284	170,068	168,860	140,094	11.67%
YoY %	-6.57%	-14.66%	31.01%	53.05%	0.72%	20.53%	-	-
Horiz. %	194.09%	207.73%	243.40%	185.79%	121.40%	120.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	95,403	93,261	91,744	97,217	93,744	88,056	85,602	1.82%
YoY %	2.30%	1.65%	-5.63%	3.70%	6.46%	2.87%	-	-
Horiz. %	111.45%	108.95%	107.18%	113.57%	109.51%	102.87%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	95,403	93,261	91,744	97,217	93,744	88,056	85,602	1.82%
YoY %	2.30%	1.65%	-5.63%	3.70%	6.46%	2.87%	-	-
Horiz. %	111.45%	108.95%	107.18%	113.57%	109.51%	102.87%	100.00%	-
NOSH	92,624	92,337	92,670	92,588	92,825	46,345	46,271	12.25%
YoY %	0.31%	-0.36%	0.09%	-0.26%	100.29%	0.16%	-	-
Horiz. %	200.18%	199.56%	200.28%	200.10%	200.61%	100.16%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	1.35%	0.90%	0.34%	2.73%	2.48%	2.17%	1.86%	-
YoY %	50.00%	164.71%	-87.55%	10.08%	14.29%	16.67%	-	-
Horiz. %	72.58%	48.39%	18.28%	146.77%	133.33%	116.67%	100.00%	-
ROE	4.29%	3.05%	3.25%	6.48%	4.42%	4.26%	3.10%	-
YoY %	40.66%	-6.15%	-49.85%	46.61%	3.76%	37.42%	-	-
Horiz. %	138.39%	98.39%	104.84%	209.03%	142.58%	137.42%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	297.56	318.03	369.23	289.00	187.87	372.45	308.50	-0.59%
YoY %	-6.44%	-13.87%	27.76%	53.83%	-49.56%	20.73%	-	-
Horiz. %	96.45%	103.09%	119.69%	93.68%	60.90%	120.73%	100.00%	-
EPS	4.42	3.08	3.22	6.80	4.46	8.10	5.74	-4.25%
YoY %	43.51%	-4.35%	-52.65%	52.47%	-44.94%	41.11%	-	-
Horiz. %	77.00%	53.66%	56.10%	118.47%	77.70%	141.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.03	1.01	0.99	1.05	1.0099	1.90	1.85	-9.29%
YoY %	1.98%	2.02%	-5.71%	3.97%	-46.85%	2.70%	-	-
Horiz. %	55.68%	54.59%	53.51%	56.76%	54.59%	102.70%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 92,468
RPS	175.11	186.58	217.40	170.01	110.80	109.67	90.70	11.57%
YoY %	-6.15%	-14.18%	27.87%	53.44%	1.03%	20.92%	-	-
Horiz. %	193.07%	205.71%	239.69%	187.44%	122.16%	120.92%	100.00%	-
EPS	2.60	1.81	1.90	4.00	2.63	2.39	1.69	7.43%
YoY %	43.65%	-4.74%	-52.50%	52.09%	10.04%	41.42%	-	-
Horiz. %	153.85%	107.10%	112.43%	236.69%	155.62%	141.42%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6062	0.5925	0.5829	0.6177	0.5956	0.5595	0.5439	1.82%
YoY %	2.31%	1.65%	-5.63%	3.71%	6.45%	2.87%	-	-
Horiz. %	111.45%	108.94%	107.17%	113.57%	109.51%	102.87%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	0.48	0.34	0.51	0.52	0.52	0.54	0.56	-
P/RPS	0.16	0.11	0.14	0.18	0.28	0.14	0.18	-1.94%
YoY %	45.45%	-21.43%	-22.22%	-35.71%	100.00%	-22.22%	-	-
Horiz. %	88.89%	61.11%	77.78%	100.00%	155.56%	77.78%	100.00%	-
P/EPS	10.86	11.04	15.84	7.65	11.66	6.67	9.76	1.79%
YoY %	-1.63%	-30.30%	107.06%	-34.39%	74.81%	-31.66%	-	-
Horiz. %	111.27%	113.11%	162.30%	78.38%	119.47%	68.34%	100.00%	-
EY	9.21	9.06	6.31	13.08	8.58	15.00	10.25	-1.76%
YoY %	1.66%	43.58%	-51.76%	52.45%	-42.80%	46.34%	-	-
Horiz. %	89.85%	88.39%	61.56%	127.61%	83.71%	146.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.34	0.52	0.50	0.51	0.28	0.30	7.76%
YoY %	38.24%	-34.62%	4.00%	-1.96%	82.14%	-6.67%	-	-
Horiz. %	156.67%	113.33%	173.33%	166.67%	170.00%	93.33%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	26/01/10	21/01/09	30/01/08	29/01/07	14/02/06	13/01/05	07/01/04	-
Price	0.59	0.37	0.50	0.54	0.51	0.59	0.53	-
P/RPS	0.20	0.12	0.14	0.19	0.27	0.16	0.17	2.74%
YoY %	66.67%	-14.29%	-26.32%	-29.63%	68.75%	-5.88%	-	-
Horiz. %	117.65%	70.59%	82.35%	111.76%	158.82%	94.12%	100.00%	-
P/EPS	13.35	12.01	15.53	7.94	11.43	7.28	9.23	6.33%
YoY %	11.16%	-22.67%	95.59%	-30.53%	57.01%	-21.13%	-	-
Horiz. %	144.64%	130.12%	168.26%	86.02%	123.84%	78.87%	100.00%	-
EY	7.49	8.32	6.44	12.59	8.75	13.73	10.83	-5.95%
YoY %	-9.98%	29.19%	-48.85%	43.89%	-36.27%	26.78%	-	-
Horiz. %	69.16%	76.82%	59.46%	116.25%	80.79%	126.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.37	0.51	0.51	0.51	0.31	0.29	11.90%
YoY %	54.05%	-27.45%	0.00%	0.00%	64.52%	6.90%	-	-
Horiz. %	196.55%	127.59%	175.86%	175.86%	175.86%	106.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos