[PENSONI] YoY Annualized Quarter Result on 31-May-2007 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -87.88%
YoY- -83.72%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 303,776 276,528 321,600 302,321 187,296 177,681 151,880 12.24%
PBT 5,265 3,617 2,414 7,850 4,715 4,038 3,423 7.43%
Tax -2,097 -1,366 -1,278 -6,227 -1,188 -866 -318 36.91%
NP 3,168 2,251 1,136 1,623 3,527 3,172 3,105 0.33%
-
NP to SH 3,347 2,388 2,462 534 3,280 3,172 3,105 1.25%
-
Tax Rate 39.83% 37.77% 52.94% 79.32% 25.20% 21.45% 9.29% -
Total Cost 300,608 274,277 320,464 300,698 183,769 174,509 148,775 12.43%
-
Net Worth 95,524 92,558 90,917 89,306 90,787 88,969 43,147 14.15%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - 1,156 1,159 2,301 2,316 1,853 1,388 -
Div Payout % - 48.45% 47.10% 431.03% 70.61% 58.43% 44.73% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 95,524 92,558 90,917 89,306 90,787 88,969 43,147 14.15%
NOSH 92,742 92,558 92,773 92,068 92,640 92,676 46,295 12.27%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 1.04% 0.81% 0.35% 0.54% 1.88% 1.79% 2.04% -
ROE 3.50% 2.58% 2.71% 0.60% 3.61% 3.57% 7.20% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 327.55 298.76 346.65 328.36 202.18 191.72 328.06 -0.02%
EPS 3.61 2.58 2.66 0.58 3.54 3.42 3.35 1.25%
DPS 0.00 1.25 1.25 2.50 2.50 2.00 3.00 -
NAPS 1.03 1.00 0.98 0.97 0.98 0.96 0.932 1.67%
Adjusted Per Share Value based on latest NOSH - 92,642
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 193.01 175.69 204.33 192.08 119.00 112.89 96.50 12.24%
EPS 2.13 1.52 1.56 0.34 2.08 2.02 1.97 1.30%
DPS 0.00 0.74 0.74 1.46 1.47 1.18 0.88 -
NAPS 0.6069 0.5881 0.5777 0.5674 0.5768 0.5653 0.2741 14.15%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.41 0.30 0.45 0.51 0.49 0.48 0.52 -
P/RPS 0.13 0.10 0.13 0.16 0.24 0.25 0.16 -3.39%
P/EPS 11.36 11.63 16.96 87.93 13.84 14.02 7.75 6.57%
EY 8.80 8.60 5.90 1.14 7.23 7.13 12.90 -6.17%
DY 0.00 4.17 2.78 4.90 5.10 4.17 5.77 -
P/NAPS 0.40 0.30 0.46 0.53 0.50 0.50 0.56 -5.45%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 26/07/10 28/07/09 29/07/08 30/07/07 27/07/06 22/07/05 23/07/04 -
Price 0.46 0.41 0.45 0.66 0.47 0.58 0.55 -
P/RPS 0.14 0.14 0.13 0.20 0.23 0.30 0.17 -3.18%
P/EPS 12.75 15.89 16.96 113.79 13.27 16.95 8.20 7.63%
EY 7.85 6.29 5.90 0.88 7.53 5.90 12.19 -7.06%
DY 0.00 3.05 2.78 3.79 5.32 3.45 5.45 -
P/NAPS 0.45 0.41 0.46 0.68 0.48 0.60 0.59 -4.41%

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