[PENSONI] YoY Cumulative Quarter Result on 30-Nov-2014 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- 27.21%
YoY- 2.79%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 165,770 169,602 190,388 194,009 189,449 179,997 173,289 -0.73%
PBT 2,479 1,989 5,172 2,469 2,744 5,342 3,237 -4.34%
Tax -245 -31 -195 -24 -4 -13 -35 38.26%
NP 2,234 1,958 4,977 2,445 2,740 5,329 3,202 -5.81%
-
NP to SH 2,258 1,975 4,993 2,796 2,720 5,279 3,382 -6.50%
-
Tax Rate 9.88% 1.56% 3.77% 0.97% 0.15% 0.24% 1.08% -
Total Cost 163,536 167,644 185,411 191,564 186,709 174,668 170,087 -0.65%
-
Net Worth 123,184 117,997 114,107 97,251 90,767 90,761 100,070 3.52%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 123,184 117,997 114,107 97,251 90,767 90,761 100,070 3.52%
NOSH 129,668 129,668 129,668 129,668 129,668 92,614 92,657 5.75%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 1.35% 1.15% 2.61% 1.26% 1.45% 2.96% 1.85% -
ROE 1.83% 1.67% 4.38% 2.88% 3.00% 5.82% 3.38% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 127.84 130.80 146.83 149.62 146.10 194.35 187.02 -6.13%
EPS 1.74 1.52 3.85 2.16 2.10 5.70 3.65 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 0.88 0.75 0.70 0.98 1.08 -2.11%
Adjusted Per Share Value based on latest NOSH - 129,668
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 105.32 107.76 120.96 123.27 120.37 114.36 110.10 -0.73%
EPS 1.43 1.25 3.17 1.78 1.73 3.35 2.15 -6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7827 0.7497 0.725 0.6179 0.5767 0.5767 0.6358 3.52%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.61 0.67 0.59 0.46 0.56 0.52 0.53 -
P/RPS 0.48 0.51 0.40 0.31 0.38 0.27 0.28 9.39%
P/EPS 35.03 43.99 15.32 21.33 26.70 9.12 14.52 15.79%
EY 2.85 2.27 6.53 4.69 3.75 10.96 6.89 -13.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.67 0.61 0.80 0.53 0.49 4.54%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 25/01/18 26/01/17 27/01/16 23/01/15 24/01/14 22/01/13 19/01/12 -
Price 0.65 0.64 0.69 0.425 0.46 0.46 0.50 -
P/RPS 0.51 0.49 0.47 0.28 0.31 0.24 0.27 11.17%
P/EPS 37.33 42.02 17.92 19.71 21.93 8.07 13.70 18.16%
EY 2.68 2.38 5.58 5.07 4.56 12.39 7.30 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.78 0.57 0.66 0.47 0.46 6.72%

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