[PENSONI] YoY Cumulative Quarter Result on 30-Nov-2011 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
19-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 67.09%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 194,009 189,449 179,997 173,289 150,621 137,805 146,831 4.75%
PBT 2,469 2,744 5,342 3,237 4,283 2,208 1,513 8.50%
Tax -24 -4 -13 -35 -444 -354 -189 -29.09%
NP 2,445 2,740 5,329 3,202 3,839 1,854 1,324 10.75%
-
NP to SH 2,796 2,720 5,279 3,382 3,717 2,047 1,422 11.92%
-
Tax Rate 0.97% 0.15% 0.24% 1.08% 10.37% 16.03% 12.49% -
Total Cost 191,564 186,709 174,668 170,087 146,782 135,951 145,507 4.68%
-
Net Worth 97,251 90,767 90,761 100,070 99,181 95,403 93,261 0.70%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 97,251 90,767 90,761 100,070 99,181 95,403 93,261 0.70%
NOSH 129,668 129,668 92,614 92,657 92,693 92,624 92,337 5.81%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 1.26% 1.45% 2.96% 1.85% 2.55% 1.35% 0.90% -
ROE 2.88% 3.00% 5.82% 3.38% 3.75% 2.15% 1.52% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 149.62 146.10 194.35 187.02 162.49 148.78 159.02 -1.00%
EPS 2.16 2.10 5.70 3.65 4.01 2.21 1.54 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.70 0.98 1.08 1.07 1.03 1.01 -4.83%
Adjusted Per Share Value based on latest NOSH - 92,476
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 123.27 120.37 114.36 110.10 95.70 87.56 93.29 4.75%
EPS 1.78 1.73 3.35 2.15 2.36 1.30 0.90 12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6179 0.5767 0.5767 0.6358 0.6302 0.6062 0.5925 0.70%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.46 0.56 0.52 0.53 0.52 0.48 0.34 -
P/RPS 0.31 0.38 0.27 0.28 0.32 0.32 0.21 6.70%
P/EPS 21.33 26.70 9.12 14.52 12.97 21.72 22.08 -0.57%
EY 4.69 3.75 10.96 6.89 7.71 4.60 4.53 0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.80 0.53 0.49 0.49 0.47 0.34 10.22%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 23/01/15 24/01/14 22/01/13 19/01/12 31/01/11 26/01/10 21/01/09 -
Price 0.425 0.46 0.46 0.50 0.75 0.59 0.37 -
P/RPS 0.28 0.31 0.24 0.27 0.46 0.40 0.23 3.33%
P/EPS 19.71 21.93 8.07 13.70 18.70 26.70 24.03 -3.24%
EY 5.07 4.56 12.39 7.30 5.35 3.75 4.16 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.47 0.46 0.70 0.57 0.37 7.46%

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