[PENSONI] YoY Cumulative Quarter Result on 31-May-2009 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 4.97%
YoY- -3.01%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 348,643 297,963 303,776 276,528 321,600 302,321 187,296 10.90%
PBT -11,064 5,279 5,265 3,617 2,414 7,850 4,715 -
Tax 77 -2,263 -2,097 -1,366 -1,278 -6,227 -1,188 -
NP -10,987 3,016 3,168 2,251 1,136 1,623 3,527 -
-
NP to SH -10,615 3,339 3,347 2,388 2,462 534 3,280 -
-
Tax Rate - 42.87% 39.83% 37.77% 52.94% 79.32% 25.20% -
Total Cost 359,630 294,947 300,608 274,277 320,464 300,698 183,769 11.82%
-
Net Worth 85,201 97,187 95,524 92,558 90,917 89,306 90,787 -1.05%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - 1,156 1,159 2,301 2,316 -
Div Payout % - - - 48.45% 47.10% 431.03% 70.61% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 85,201 97,187 95,524 92,558 90,917 89,306 90,787 -1.05%
NOSH 92,610 92,559 92,742 92,558 92,773 92,068 92,640 -0.00%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin -3.15% 1.01% 1.04% 0.81% 0.35% 0.54% 1.88% -
ROE -12.46% 3.44% 3.50% 2.58% 2.71% 0.60% 3.61% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 376.46 321.92 327.55 298.76 346.65 328.36 202.18 10.90%
EPS -11.00 3.60 3.61 2.58 2.66 0.58 3.54 -
DPS 0.00 0.00 0.00 1.25 1.25 2.50 2.50 -
NAPS 0.92 1.05 1.03 1.00 0.98 0.97 0.98 -1.04%
Adjusted Per Share Value based on latest NOSH - 94,166
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 221.51 189.31 193.01 175.69 204.33 192.08 119.00 10.90%
EPS -6.74 2.12 2.13 1.52 1.56 0.34 2.08 -
DPS 0.00 0.00 0.00 0.74 0.74 1.46 1.47 -
NAPS 0.5413 0.6175 0.6069 0.5881 0.5777 0.5674 0.5768 -1.05%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.49 0.61 0.41 0.30 0.45 0.51 0.49 -
P/RPS 0.13 0.19 0.13 0.10 0.13 0.16 0.24 -9.70%
P/EPS -4.27 16.91 11.36 11.63 16.96 87.93 13.84 -
EY -23.39 5.91 8.80 8.60 5.90 1.14 7.23 -
DY 0.00 0.00 0.00 4.17 2.78 4.90 5.10 -
P/NAPS 0.53 0.58 0.40 0.30 0.46 0.53 0.50 0.97%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 27/07/12 29/07/11 26/07/10 28/07/09 29/07/08 30/07/07 27/07/06 -
Price 0.48 0.60 0.46 0.41 0.45 0.66 0.47 -
P/RPS 0.13 0.19 0.14 0.14 0.13 0.20 0.23 -9.06%
P/EPS -4.19 16.63 12.75 15.89 16.96 113.79 13.27 -
EY -23.88 6.01 7.85 6.29 5.90 0.88 7.53 -
DY 0.00 0.00 0.00 3.05 2.78 3.79 5.32 -
P/NAPS 0.52 0.57 0.45 0.41 0.46 0.68 0.48 1.34%

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