[PENSONI] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 80.0%
YoY- 81.58%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 189,449 179,997 173,289 150,621 137,805 146,831 171,085 1.71%
PBT 2,744 5,342 3,237 4,283 2,208 1,513 872 21.03%
Tax -4 -13 -35 -444 -354 -189 -283 -50.79%
NP 2,740 5,329 3,202 3,839 1,854 1,324 589 29.17%
-
NP to SH 2,720 5,279 3,382 3,717 2,047 1,422 1,492 10.51%
-
Tax Rate 0.15% 0.24% 1.08% 10.37% 16.03% 12.49% 32.45% -
Total Cost 186,709 174,668 170,087 146,782 135,951 145,507 170,496 1.52%
-
Net Worth 90,767 90,761 100,070 99,181 95,403 93,261 91,744 -0.17%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 90,767 90,761 100,070 99,181 95,403 93,261 91,744 -0.17%
NOSH 129,668 92,614 92,657 92,693 92,624 92,337 92,670 5.75%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 1.45% 2.96% 1.85% 2.55% 1.35% 0.90% 0.34% -
ROE 3.00% 5.82% 3.38% 3.75% 2.15% 1.52% 1.63% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 146.10 194.35 187.02 162.49 148.78 159.02 184.62 -3.82%
EPS 2.10 5.70 3.65 4.01 2.21 1.54 1.61 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.98 1.08 1.07 1.03 1.01 0.99 -5.60%
Adjusted Per Share Value based on latest NOSH - 92,808
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 120.37 114.36 110.10 95.70 87.56 93.29 108.70 1.71%
EPS 1.73 3.35 2.15 2.36 1.30 0.90 0.95 10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5767 0.5767 0.6358 0.6302 0.6062 0.5925 0.5829 -0.17%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.56 0.52 0.53 0.52 0.48 0.34 0.51 -
P/RPS 0.38 0.27 0.28 0.32 0.32 0.21 0.28 5.21%
P/EPS 26.70 9.12 14.52 12.97 21.72 22.08 31.68 -2.80%
EY 3.75 10.96 6.89 7.71 4.60 4.53 3.16 2.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.53 0.49 0.49 0.47 0.34 0.52 7.43%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 24/01/14 22/01/13 19/01/12 31/01/11 26/01/10 21/01/09 30/01/08 -
Price 0.46 0.46 0.50 0.75 0.59 0.37 0.50 -
P/RPS 0.31 0.24 0.27 0.46 0.40 0.23 0.27 2.32%
P/EPS 21.93 8.07 13.70 18.70 26.70 24.03 31.06 -5.63%
EY 4.56 12.39 7.30 5.35 3.75 4.16 3.22 5.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.46 0.70 0.57 0.37 0.51 4.38%

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