[PENSONI] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -22.25%
YoY- 56.09%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 380,776 388,018 378,898 359,994 346,578 301,242 275,610 5.53%
PBT 10,344 4,938 5,488 10,684 6,474 8,566 4,416 15.23%
Tax -390 -48 -8 -26 -70 -888 -708 -9.45%
NP 9,954 4,890 5,480 10,658 6,404 7,678 3,708 17.88%
-
NP to SH 9,986 5,592 5,440 10,558 6,764 7,434 4,094 16.01%
-
Tax Rate 3.77% 0.97% 0.15% 0.24% 1.08% 10.37% 16.03% -
Total Cost 370,822 383,128 373,418 349,336 340,174 293,564 271,902 5.30%
-
Net Worth 114,107 97,251 90,767 90,761 100,070 99,181 95,403 3.02%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 114,107 97,251 90,767 90,761 100,070 99,181 95,403 3.02%
NOSH 129,668 129,668 129,668 92,614 92,657 92,693 92,624 5.76%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 2.61% 1.26% 1.45% 2.96% 1.85% 2.55% 1.35% -
ROE 8.75% 5.75% 5.99% 11.63% 6.76% 7.50% 4.29% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 293.65 299.24 292.21 388.70 374.04 324.99 297.56 -0.22%
EPS 7.70 4.32 4.20 11.40 7.30 8.02 4.42 9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.75 0.70 0.98 1.08 1.07 1.03 -2.58%
Adjusted Per Share Value based on latest NOSH - 92,807
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 241.93 246.53 240.74 228.73 220.20 191.40 175.11 5.53%
EPS 6.34 3.55 3.46 6.71 4.30 4.72 2.60 16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.6179 0.5767 0.5767 0.6358 0.6302 0.6062 3.02%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.59 0.46 0.56 0.52 0.53 0.52 0.48 -
P/RPS 0.20 0.15 0.19 0.13 0.14 0.16 0.16 3.78%
P/EPS 7.66 10.67 13.35 4.56 7.26 6.48 10.86 -5.64%
EY 13.05 9.38 7.49 21.92 13.77 15.42 9.21 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.80 0.53 0.49 0.49 0.47 6.08%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 23/01/15 24/01/14 22/01/13 19/01/12 31/01/11 26/01/10 -
Price 0.69 0.425 0.46 0.46 0.50 0.75 0.59 -
P/RPS 0.23 0.14 0.16 0.12 0.13 0.23 0.20 2.35%
P/EPS 8.96 9.85 10.96 4.04 6.85 9.35 13.35 -6.42%
EY 11.16 10.15 9.12 24.78 14.60 10.69 7.49 6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.66 0.47 0.46 0.70 0.57 5.36%

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