[PENSONI] YoY Annualized Quarter Result on 30-Nov-2013 [#2]

Stock

[PENSONI] PENSONIC HOLDINGS BHD

Announcement Date

24-Jan-2014

Admission Sponsor

Sponsor

Financial Year

31-May-2014

Quarter

30-Nov-2013 [#2]

Profit Trend

QoQ- -65.0%

YoY- -48.48%

Quarter Report

PENSONI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Annualized Quarter Result
Revenue	339,204	380,776	388,018	378,898	359,994	346,578	301,242	1.99%
YoY %	-10.92%	-1.87%	2.41%	5.25%	3.87%	15.05%	-	-
Horiz. %	112.60%	126.40%	128.81%	125.78%	119.50%	115.05%	100.00%	-
PBT	3,978	10,344	4,938	5,488	10,684	6,474	8,566	-11.99%
YoY %	-61.54%	109.48%	-10.02%	-48.63%	65.03%	-24.42%	-	-
Horiz. %	46.44%	120.76%	57.65%	64.07%	124.73%	75.58%	100.00%	-
Tax	-62	-390	-48	-8	-26	-70	-888	-35.80%
YoY %	84.10%	-712.50%	-500.00%	69.23%	62.86%	92.12%	-	-
Horiz. %	6.98%	43.92%	5.41%	0.90%	2.93%	7.88%	100.00%	-
NP	3,916	9,954	4,890	5,480	10,658	6,404	7,678	-10.60%
YoY %	-60.66%	103.56%	-10.77%	-48.58%	66.43%	-16.59%	-	-
Horiz. %	51.00%	129.64%	63.69%	71.37%	138.81%	83.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,950	9,986	5,592	5,440	10,558	6,764	7,434	-9.99%
YoY %	-60.44%	78.58%	2.79%	-48.48%	56.09%	-9.01%	-	-
Horiz. %	53.13%	134.33%	75.22%	73.18%	142.02%	90.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.56%	3.77%	0.97%	0.15%	0.24%	1.08%	10.37%	-
YoY %	-58.62%	288.66%	546.67%	-37.50%	-77.78%	-89.59%	-	-
Horiz. %	15.04%	36.35%	9.35%	1.45%	2.31%	10.41%	100.00%	-
Total Cost	335,288	370,822	383,128	373,418	349,336	340,174	293,564	2.23%
YoY %	-9.58%	-3.21%	2.60%	6.89%	2.69%	15.88%	-	-
Horiz. %	114.21%	126.32%	130.51%	127.20%	119.00%	115.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,997	114,107	97,251	90,767	90,761	100,070	99,181	2.93%
YoY %	3.41%	17.33%	7.14%	0.01%	-9.30%	0.90%	-	-
Horiz. %	118.97%	115.05%	98.05%	91.52%	91.51%	100.90%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	117,997	114,107	97,251	90,767	90,761	100,070	99,181	2.93%
YoY %	3.41%	17.33%	7.14%	0.01%	-9.30%	0.90%	-	-
Horiz. %	118.97%	115.05%	98.05%	91.52%	91.51%	100.90%	100.00%	-
NOSH	129,668	129,668	129,668	129,668	92,614	92,657	92,693	5.74%
YoY %	0.00%	0.00%	0.00%	40.01%	-0.05%	-0.04%	-	-
Horiz. %	139.89%	139.89%	139.89%	139.89%	99.91%	99.96%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	1.15%	2.61%	1.26%	1.45%	2.96%	1.85%	2.55%	-
YoY %	-55.94%	107.14%	-13.10%	-51.01%	60.00%	-27.45%	-	-
Horiz. %	45.10%	102.35%	49.41%	56.86%	116.08%	72.55%	100.00%	-
ROE	3.35%	8.75%	5.75%	5.99%	11.63%	6.76%	7.50%	-
YoY %	-61.71%	52.17%	-4.01%	-48.50%	72.04%	-9.87%	-	-
Horiz. %	44.67%	116.67%	76.67%	79.87%	155.07%	90.13%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	261.59	293.65	299.24	292.21	388.70	374.04	324.99	-3.54%
YoY %	-10.92%	-1.87%	2.41%	-24.82%	3.92%	15.09%	-	-
Horiz. %	80.49%	90.36%	92.08%	89.91%	119.60%	115.09%	100.00%	-
EPS	3.04	7.70	4.32	4.20	11.40	7.30	8.02	-14.91%
YoY %	-60.52%	78.24%	2.86%	-63.16%	56.16%	-8.98%	-	-
Horiz. %	37.91%	96.01%	53.87%	52.37%	142.14%	91.02%	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	0.91	0.88	0.75	0.70	0.98	1.08	1.07	-2.66%
YoY %	3.41%	17.33%	7.14%	-28.57%	-9.26%	0.93%	-	-
Horiz. %	85.05%	82.24%	70.09%	65.42%	91.59%	100.93%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 129,668
RPS	215.52	241.93	246.53	240.74	228.73	220.20	191.40	1.99%
YoY %	-10.92%	-1.87%	2.41%	5.25%	3.87%	15.05%	-	-
Horiz. %	112.60%	126.40%	128.80%	125.78%	119.50%	115.05%	100.00%	-
EPS	2.51	6.34	3.55	3.46	6.71	4.30	4.72	-9.98%
YoY %	-60.41%	78.59%	2.60%	-48.44%	56.05%	-8.90%	-	-
Horiz. %	53.18%	134.32%	75.21%	73.31%	142.16%	91.10%	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	0.7497	0.725	0.6179	0.5767	0.5767	0.6358	0.6302	2.93%
YoY %	3.41%	17.33%	7.14%	0.00%	-9.30%	0.89%	-	-
Horiz. %	118.96%	115.04%	98.05%	91.51%	91.51%	100.89%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	0.67	0.59	0.46	0.56	0.52	0.53	0.52	-
P/RPS	0.26	0.20	0.15	0.19	0.13	0.14	0.16	8.42%
YoY %	30.00%	33.33%	-21.05%	46.15%	-7.14%	-12.50%	-	-
Horiz. %	162.50%	125.00%	93.75%	118.75%	81.25%	87.50%	100.00%	-
P/EPS	21.99	7.66	10.67	13.35	4.56	7.26	6.48	22.56%
YoY %	187.08%	-28.21%	-20.07%	192.76%	-37.19%	12.04%	-	-
Horiz. %	339.35%	118.21%	164.66%	206.02%	70.37%	112.04%	100.00%	-
EY	4.55	13.05	9.38	7.49	21.92	13.77	15.42	-18.39%
YoY %	-65.13%	39.13%	25.23%	-65.83%	59.19%	-10.70%	-	-
Horiz. %	29.51%	84.63%	60.83%	48.57%	142.15%	89.30%	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	0.74	0.67	0.61	0.80	0.53	0.49	0.49	7.10%
YoY %	10.45%	9.84%	-23.75%	50.94%	8.16%	0.00%	-	-
Horiz. %	151.02%	136.73%	124.49%	163.27%	108.16%	100.00%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	26/01/17	27/01/16	23/01/15	24/01/14	22/01/13	19/01/12	31/01/11	-
Price	0.64	0.69	0.425	0.46	0.46	0.50	0.75	-
P/RPS	0.24	0.23	0.14	0.16	0.12	0.13	0.23	0.71%
YoY %	4.35%	64.29%	-12.50%	33.33%	-7.69%	-43.48%	-	-
Horiz. %	104.35%	100.00%	60.87%	69.57%	52.17%	56.52%	100.00%	-
P/EPS	21.01	8.96	9.85	10.96	4.04	6.85	9.35	14.43%
YoY %	134.49%	-9.04%	-10.13%	171.29%	-41.02%	-26.74%	-	-
Horiz. %	224.71%	95.83%	105.35%	117.22%	43.21%	73.26%	100.00%	-
EY	4.76	11.16	10.15	9.12	24.78	14.60	10.69	-12.60%
YoY %	-57.35%	9.95%	11.29%	-63.20%	69.73%	36.58%	-	-
Horiz. %	44.53%	104.40%	94.95%	85.31%	231.81%	136.58%	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	0.70	0.78	0.57	0.66	0.47	0.46	0.70	0.00%
YoY %	-10.26%	36.84%	-13.64%	40.43%	2.17%	-34.29%	-	-
Horiz. %	100.00%	111.43%	81.43%	94.29%	67.14%	65.71%	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