[PENSONI] YoY Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -39.38%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 106,029 102,899 93,864 86,187 78,490 65,254 77,317 5.40%
PBT 1,933 3,917 3,471 2,035 2,028 203 188 47.43%
Tax -27 3 -4 7 -5 -100 -63 -13.16%
NP 1,906 3,920 3,467 2,042 2,023 103 125 57.43%
-
NP to SH 2,198 3,886 3,395 2,024 2,065 212 56 84.29%
-
Tax Rate 1.40% -0.08% 0.12% -0.34% 0.25% 49.26% 33.51% -
Total Cost 104,123 98,979 90,397 84,145 76,467 65,151 77,192 5.11%
-
Net Worth 97,251 0 88,806 97,519 97,230 92,173 91,466 1.02%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 97,251 0 88,806 97,519 97,230 92,173 91,466 1.02%
NOSH 129,668 92,620 92,506 91,999 92,600 92,173 93,333 5.63%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 1.80% 3.81% 3.69% 2.37% 2.58% 0.16% 0.16% -
ROE 2.26% 0.00% 3.82% 2.08% 2.12% 0.23% 0.06% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 81.77 111.10 101.47 93.68 84.76 70.79 82.84 -0.21%
EPS 1.70 3.00 3.67 2.20 2.23 0.23 0.06 74.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.00 0.96 1.06 1.05 1.00 0.98 -4.35%
Adjusted Per Share Value based on latest NOSH - 91,999
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 67.37 65.38 59.64 54.76 49.87 41.46 49.12 5.40%
EPS 1.40 2.47 2.16 1.29 1.31 0.13 0.04 80.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6179 0.00 0.5642 0.6196 0.6178 0.5856 0.5811 1.02%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.47 0.67 0.53 0.53 0.44 0.49 0.38 -
P/RPS 0.57 0.60 0.52 0.57 0.52 0.69 0.46 3.63%
P/EPS 27.73 15.97 14.44 24.09 19.73 213.04 633.33 -40.61%
EY 3.61 6.26 6.92 4.15 5.07 0.47 0.16 68.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.55 0.50 0.42 0.49 0.39 8.31%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 28/10/14 29/10/13 25/10/12 28/10/11 28/10/10 27/10/09 24/10/08 -
Price 0.46 0.785 0.48 0.54 0.48 0.40 0.31 -
P/RPS 0.56 0.71 0.47 0.58 0.57 0.57 0.37 7.14%
P/EPS 27.14 18.71 13.08 24.55 21.52 173.91 516.67 -38.78%
EY 3.68 5.34 7.65 4.07 4.65 0.58 0.19 63.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.50 0.51 0.46 0.40 0.32 11.34%

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