[PENSONI] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock

[PENSONI] PENSONIC HOLDINGS BHD

Announcement Date

24-Jan-2014

Admission Sponsor

Sponsor

Financial Year

31-May-2014

Quarter

30-Nov-2013 [#2]

Profit Trend

QoQ- -30.01%

YoY- -48.48%

Quarter Report

PENSONI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Cumulative Result
Revenue	169,602	190,388	194,009	189,449	179,997	173,289	150,621	1.99%
YoY %	-10.92%	-1.87%	2.41%	5.25%	3.87%	15.05%	-	-
Horiz. %	112.60%	126.40%	128.81%	125.78%	119.50%	115.05%	100.00%	-
PBT	1,989	5,172	2,469	2,744	5,342	3,237	4,283	-11.99%
YoY %	-61.54%	109.48%	-10.02%	-48.63%	65.03%	-24.42%	-	-
Horiz. %	46.44%	120.76%	57.65%	64.07%	124.73%	75.58%	100.00%	-
Tax	-31	-195	-24	-4	-13	-35	-444	-35.80%
YoY %	84.10%	-712.50%	-500.00%	69.23%	62.86%	92.12%	-	-
Horiz. %	6.98%	43.92%	5.41%	0.90%	2.93%	7.88%	100.00%	-
NP	1,958	4,977	2,445	2,740	5,329	3,202	3,839	-10.60%
YoY %	-60.66%	103.56%	-10.77%	-48.58%	66.43%	-16.59%	-	-
Horiz. %	51.00%	129.64%	63.69%	71.37%	138.81%	83.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,975	4,993	2,796	2,720	5,279	3,382	3,717	-9.99%
YoY %	-60.44%	78.58%	2.79%	-48.48%	56.09%	-9.01%	-	-
Horiz. %	53.13%	134.33%	75.22%	73.18%	142.02%	90.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.56%	3.77%	0.97%	0.15%	0.24%	1.08%	10.37%	-
YoY %	-58.62%	288.66%	546.67%	-37.50%	-77.78%	-89.59%	-	-
Horiz. %	15.04%	36.35%	9.35%	1.45%	2.31%	10.41%	100.00%	-
Total Cost	167,644	185,411	191,564	186,709	174,668	170,087	146,782	2.23%
YoY %	-9.58%	-3.21%	2.60%	6.89%	2.69%	15.88%	-	-
Horiz. %	114.21%	126.32%	130.51%	127.20%	119.00%	115.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,997	114,107	97,251	90,767	90,761	100,070	99,181	2.93%
YoY %	3.41%	17.33%	7.14%	0.01%	-9.30%	0.90%	-	-
Horiz. %	118.97%	115.05%	98.05%	91.52%	91.51%	100.90%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	117,997	114,107	97,251	90,767	90,761	100,070	99,181	2.93%
YoY %	3.41%	17.33%	7.14%	0.01%	-9.30%	0.90%	-	-
Horiz. %	118.97%	115.05%	98.05%	91.52%	91.51%	100.90%	100.00%	-
NOSH	129,668	129,668	129,668	129,668	92,614	92,657	92,693	5.74%
YoY %	0.00%	0.00%	0.00%	40.01%	-0.05%	-0.04%	-	-
Horiz. %	139.89%	139.89%	139.89%	139.89%	99.91%	99.96%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	1.15%	2.61%	1.26%	1.45%	2.96%	1.85%	2.55%	-
YoY %	-55.94%	107.14%	-13.10%	-51.01%	60.00%	-27.45%	-	-
Horiz. %	45.10%	102.35%	49.41%	56.86%	116.08%	72.55%	100.00%	-
ROE	1.67%	4.38%	2.88%	3.00%	5.82%	3.38%	3.75%	-
YoY %	-61.87%	52.08%	-4.00%	-48.45%	72.19%	-9.87%	-	-
Horiz. %	44.53%	116.80%	76.80%	80.00%	155.20%	90.13%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	130.80	146.83	149.62	146.10	194.35	187.02	162.49	-3.54%
YoY %	-10.92%	-1.86%	2.41%	-24.83%	3.92%	15.10%	-	-
Horiz. %	80.50%	90.36%	92.08%	89.91%	119.61%	115.10%	100.00%	-
EPS	1.52	3.85	2.16	2.10	5.70	3.65	4.01	-14.91%
YoY %	-60.52%	78.24%	2.86%	-63.16%	56.16%	-8.98%	-	-
Horiz. %	37.91%	96.01%	53.87%	52.37%	142.14%	91.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.91	0.88	0.75	0.70	0.98	1.08	1.07	-2.66%
YoY %	3.41%	17.33%	7.14%	-28.57%	-9.26%	0.93%	-	-
Horiz. %	85.05%	82.24%	70.09%	65.42%	91.59%	100.93%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 129,668
RPS	107.76	120.96	123.27	120.37	114.36	110.10	95.70	1.99%
YoY %	-10.91%	-1.87%	2.41%	5.26%	3.87%	15.05%	-	-
Horiz. %	112.60%	126.39%	128.81%	125.78%	119.50%	115.05%	100.00%	-
EPS	1.25	3.17	1.78	1.73	3.35	2.15	2.36	-10.04%
YoY %	-60.57%	78.09%	2.89%	-48.36%	55.81%	-8.90%	-	-
Horiz. %	52.97%	134.32%	75.42%	73.31%	141.95%	91.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7497	0.725	0.6179	0.5767	0.5767	0.6358	0.6302	2.93%
YoY %	3.41%	17.33%	7.14%	0.00%	-9.30%	0.89%	-	-
Horiz. %	118.96%	115.04%	98.05%	91.51%	91.51%	100.89%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	0.67	0.59	0.46	0.56	0.52	0.53	0.52	-
P/RPS	0.51	0.40	0.31	0.38	0.27	0.28	0.32	8.07%
YoY %	27.50%	29.03%	-18.42%	40.74%	-3.57%	-12.50%	-	-
Horiz. %	159.38%	125.00%	96.88%	118.75%	84.38%	87.50%	100.00%	-
P/EPS	43.99	15.32	21.33	26.70	9.12	14.52	12.97	22.55%
YoY %	187.14%	-28.18%	-20.11%	192.76%	-37.19%	11.95%	-	-
Horiz. %	339.17%	118.12%	164.46%	205.86%	70.32%	111.95%	100.00%	-
EY	2.27	6.53	4.69	3.75	10.96	6.89	7.71	-18.42%
YoY %	-65.24%	39.23%	25.07%	-65.78%	59.07%	-10.64%	-	-
Horiz. %	29.44%	84.70%	60.83%	48.64%	142.15%	89.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.67	0.61	0.80	0.53	0.49	0.49	7.10%
YoY %	10.45%	9.84%	-23.75%	50.94%	8.16%	0.00%	-	-
Horiz. %	151.02%	136.73%	124.49%	163.27%	108.16%	100.00%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	26/01/17	27/01/16	23/01/15	24/01/14	22/01/13	19/01/12	31/01/11	-
Price	0.64	0.69	0.425	0.46	0.46	0.50	0.75	-
P/RPS	0.49	0.47	0.28	0.31	0.24	0.27	0.46	1.05%
YoY %	4.26%	67.86%	-9.68%	29.17%	-11.11%	-41.30%	-	-
Horiz. %	106.52%	102.17%	60.87%	67.39%	52.17%	58.70%	100.00%	-
P/EPS	42.02	17.92	19.71	21.93	8.07	13.70	18.70	14.43%
YoY %	134.49%	-9.08%	-10.12%	171.75%	-41.09%	-26.74%	-	-
Horiz. %	224.71%	95.83%	105.40%	117.27%	43.16%	73.26%	100.00%	-
EY	2.38	5.58	5.07	4.56	12.39	7.30	5.35	-12.61%
YoY %	-57.35%	10.06%	11.18%	-63.20%	69.73%	36.45%	-	-
Horiz. %	44.49%	104.30%	94.77%	85.23%	231.59%	136.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.78	0.57	0.66	0.47	0.46	0.70	0.00%
YoY %	-10.26%	36.84%	-13.64%	40.43%	2.17%	-34.29%	-	-
Horiz. %	100.00%	111.43%	81.43%	94.29%	67.14%	65.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos