[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
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 169,602 190,388 194,009 189,449 179,997 173,289 150,621 1.99%
PBT 1,989 5,172 2,469 2,744 5,342 3,237 4,283 -11.99%
Tax -31 -195 -24 -4 -13 -35 -444 -35.80%
NP 1,958 4,977 2,445 2,740 5,329 3,202 3,839 -10.60%
-
NP to SH 1,975 4,993 2,796 2,720 5,279 3,382 3,717 -9.99%
-
Tax Rate 1.56% 3.77% 0.97% 0.15% 0.24% 1.08% 10.37% -
Total Cost 167,644 185,411 191,564 186,709 174,668 170,087 146,782 2.23%
-
Net Worth 117,997 114,107 97,251 90,767 90,761 100,070 99,181 2.93%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 117,997 114,107 97,251 90,767 90,761 100,070 99,181 2.93%
NOSH 129,668 129,668 129,668 129,668 92,614 92,657 92,693 5.74%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 1.15% 2.61% 1.26% 1.45% 2.96% 1.85% 2.55% -
ROE 1.67% 4.38% 2.88% 3.00% 5.82% 3.38% 3.75% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 130.80 146.83 149.62 146.10 194.35 187.02 162.49 -3.54%
EPS 1.52 3.85 2.16 2.10 5.70 3.65 4.01 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.75 0.70 0.98 1.08 1.07 -2.66%
Adjusted Per Share Value based on latest NOSH - 129,668
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 107.76 120.96 123.27 120.37 114.36 110.10 95.70 1.99%
EPS 1.25 3.17 1.78 1.73 3.35 2.15 2.36 -10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7497 0.725 0.6179 0.5767 0.5767 0.6358 0.6302 2.93%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
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%
P/EPS 43.99 15.32 21.33 26.70 9.12 14.52 12.97 22.55%
EY 2.27 6.53 4.69 3.75 10.96 6.89 7.71 -18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.61 0.80 0.53 0.49 0.49 7.10%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
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%
P/EPS 42.02 17.92 19.71 21.93 8.07 13.70 18.70 14.43%
EY 2.38 5.58 5.07 4.56 12.39 7.30 5.35 -12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.57 0.66 0.47 0.46 0.70 0.00%

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
Post a Comment