[PENSONI] YoY Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 20.2%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 321,600 302,321 187,296 177,681 151,880 120,792 103,864 20.70%
PBT 2,414 7,850 4,715 4,038 3,423 -3,869 1,520 8.00%
Tax -1,278 -6,227 -1,188 -866 -318 -94 -703 10.46%
NP 1,136 1,623 3,527 3,172 3,105 -3,963 817 5.64%
-
NP to SH 2,462 534 3,280 3,172 3,105 -3,963 817 20.16%
-
Tax Rate 52.94% 79.32% 25.20% 21.45% 9.29% - 46.25% -
Total Cost 320,464 300,698 183,769 174,509 148,775 124,755 103,047 20.79%
-
Net Worth 90,917 89,306 90,787 88,969 43,147 84,282 90,055 0.15%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 1,159 2,301 2,316 1,853 1,388 463 1,392 -3.00%
Div Payout % 47.10% 431.03% 70.61% 58.43% 44.73% 0.00% 170.45% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 90,917 89,306 90,787 88,969 43,147 84,282 90,055 0.15%
NOSH 92,773 92,068 92,640 92,676 46,295 46,309 46,420 12.22%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 0.35% 0.54% 1.88% 1.79% 2.04% -3.28% 0.79% -
ROE 2.71% 0.60% 3.61% 3.57% 7.20% -4.70% 0.91% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 346.65 328.36 202.18 191.72 328.06 260.84 223.75 7.56%
EPS 2.66 0.58 3.54 3.42 3.35 -8.56 1.76 7.11%
DPS 1.25 2.50 2.50 2.00 3.00 1.00 3.00 -13.56%
NAPS 0.98 0.97 0.98 0.96 0.932 1.82 1.94 -10.74%
Adjusted Per Share Value based on latest NOSH - 93,000
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 204.33 192.08 119.00 112.89 96.50 76.75 65.99 20.70%
EPS 1.56 0.34 2.08 2.02 1.97 -2.52 0.52 20.07%
DPS 0.74 1.46 1.47 1.18 0.88 0.29 0.88 -2.84%
NAPS 0.5777 0.5674 0.5768 0.5653 0.2741 0.5355 0.5722 0.15%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.45 0.51 0.49 0.48 0.52 0.44 0.73 -
P/RPS 0.13 0.16 0.24 0.25 0.16 0.17 0.33 -14.36%
P/EPS 16.96 87.93 13.84 14.02 7.75 -5.14 41.48 -13.83%
EY 5.90 1.14 7.23 7.13 12.90 -19.45 2.41 16.07%
DY 2.78 4.90 5.10 4.17 5.77 2.27 4.11 -6.30%
P/NAPS 0.46 0.53 0.50 0.50 0.56 0.24 0.38 3.23%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/08 30/07/07 27/07/06 22/07/05 23/07/04 25/07/03 26/07/02 -
Price 0.45 0.66 0.47 0.58 0.55 0.51 0.68 -
P/RPS 0.13 0.20 0.23 0.30 0.17 0.20 0.30 -12.99%
P/EPS 16.96 113.79 13.27 16.95 8.20 -5.96 38.64 -12.81%
EY 5.90 0.88 7.53 5.90 12.19 -16.78 2.59 14.69%
DY 2.78 3.79 5.32 3.45 5.45 1.96 4.41 -7.39%
P/NAPS 0.46 0.68 0.48 0.60 0.59 0.28 0.35 4.65%

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