[PENSONI] YoY Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 0.64%
YoY- 137.08%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 282,629 295,467 284,074 262,898 258,370 230,268 211,106 4.97%
PBT 7,057 4,762 4,552 5,476 2,101 5,526 2,975 15.46%
Tax -248 -82 -36 -43 -40 -855 -700 -15.86%
NP 6,809 4,680 4,516 5,433 2,061 4,671 2,275 20.02%
-
NP to SH 6,827 4,983 4,512 5,313 2,241 4,857 2,489 18.29%
-
Tax Rate 3.51% 1.72% 0.79% 0.79% 1.90% 15.47% 23.53% -
Total Cost 275,820 290,787 279,558 257,465 256,309 225,597 208,831 4.74%
-
Net Worth 112,811 97,251 97,251 89,841 97,233 99,179 92,527 3.35%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 112,811 97,251 97,251 89,841 97,233 99,179 92,527 3.35%
NOSH 129,668 129,668 129,668 92,620 92,603 92,690 92,527 5.78%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 2.41% 1.58% 1.59% 2.07% 0.80% 2.03% 1.08% -
ROE 6.05% 5.12% 4.64% 5.91% 2.30% 4.90% 2.69% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 217.96 227.86 219.08 283.85 279.01 248.43 228.15 -0.75%
EPS 5.26 3.84 3.48 5.74 2.42 5.24 2.69 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.75 0.75 0.97 1.05 1.07 1.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 92,620
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 179.57 187.73 180.49 167.03 164.16 146.30 134.13 4.97%
EPS 4.34 3.17 2.87 3.38 1.42 3.09 1.58 18.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7168 0.6179 0.6179 0.5708 0.6178 0.6301 0.5879 3.35%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.605 0.425 0.44 0.50 0.54 0.69 0.42 -
P/RPS 0.28 0.19 0.20 0.18 0.19 0.28 0.18 7.63%
P/EPS 11.49 11.06 12.64 8.72 22.31 13.17 15.61 -4.97%
EY 8.70 9.04 7.91 11.47 4.48 7.59 6.40 5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.59 0.52 0.51 0.64 0.42 8.87%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 25/04/16 28/04/15 29/04/14 23/04/13 27/04/12 28/04/11 22/04/10 -
Price 0.71 0.40 0.47 0.48 0.51 0.68 0.43 -
P/RPS 0.33 0.18 0.21 0.17 0.18 0.27 0.19 9.62%
P/EPS 13.49 10.41 13.51 8.37 21.07 12.98 15.99 -2.79%
EY 7.42 9.61 7.40 11.95 4.75 7.71 6.26 2.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.63 0.49 0.49 0.64 0.43 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