[PENSONI] YoY Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 142.47%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 424,116 411,596 375,456 344,748 313,960 261,016 309,268 5.40%
PBT 7,732 15,668 13,884 8,140 8,112 812 752 47.43%
Tax -108 12 -16 28 -20 -400 -252 -13.16%
NP 7,624 15,680 13,868 8,168 8,092 412 500 57.43%
-
NP to SH 8,792 15,544 13,580 8,096 8,260 848 224 84.29%
-
Tax Rate 1.40% -0.08% 0.12% -0.34% 0.25% 49.26% 33.51% -
Total Cost 416,492 395,916 361,588 336,580 305,868 260,604 308,768 5.11%
-
Net Worth 97,251 0 88,806 97,519 97,230 92,173 91,466 1.02%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 97,251 0 88,806 97,519 97,230 92,173 91,466 1.02%
NOSH 129,668 92,620 92,506 91,999 92,600 92,173 93,333 5.63%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 1.80% 3.81% 3.69% 2.37% 2.58% 0.16% 0.16% -
ROE 9.04% 0.00% 15.29% 8.30% 8.50% 0.92% 0.24% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 327.08 444.39 405.87 374.73 339.05 283.18 331.36 -0.21%
EPS 6.80 12.00 14.68 8.80 8.92 0.92 0.24 74.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.00 0.96 1.06 1.05 1.00 0.98 -4.35%
Adjusted Per Share Value based on latest NOSH - 91,999
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 269.47 261.51 238.55 219.04 199.48 165.84 196.50 5.40%
EPS 5.59 9.88 8.63 5.14 5.25 0.54 0.14 84.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6179 0.00 0.5642 0.6196 0.6178 0.5856 0.5811 1.02%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.47 0.67 0.53 0.53 0.44 0.49 0.38 -
P/RPS 0.14 0.15 0.13 0.14 0.13 0.17 0.11 4.09%
P/EPS 6.93 3.99 3.61 6.02 4.93 53.26 158.33 -40.62%
EY 14.43 25.05 27.70 16.60 20.27 1.88 0.63 68.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.55 0.50 0.42 0.49 0.39 8.31%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 28/10/14 29/10/13 25/10/12 28/10/11 28/10/10 27/10/09 24/10/08 -
Price 0.46 0.785 0.48 0.54 0.48 0.40 0.31 -
P/RPS 0.14 0.18 0.12 0.14 0.14 0.14 0.09 7.63%
P/EPS 6.78 4.68 3.27 6.14 5.38 43.48 129.17 -38.79%
EY 14.74 21.38 30.58 16.30 18.58 2.30 0.77 63.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.50 0.51 0.46 0.40 0.32 11.34%

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