[PENSONI] YoY Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -31.73%
YoY- 134.17%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 386,258 385,503 373,725 356,024 348,643 297,963 303,776 4.08%
PBT 11,754 17,851 1,847 3,943 -11,064 5,279 5,265 14.30%
Tax -524 -420 861 -381 77 -2,263 -2,097 -20.61%
NP 11,230 17,431 2,708 3,562 -10,987 3,016 3,168 23.45%
-
NP to SH 11,250 17,727 2,871 3,627 -10,615 3,339 3,347 22.36%
-
Tax Rate 4.46% 2.35% -46.62% 9.66% - 42.87% 39.83% -
Total Cost 375,028 368,072 371,017 352,462 359,630 294,947 300,608 3.75%
-
Net Worth 115,404 108,921 95,954 87,988 85,201 97,187 95,524 3.19%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 3,890 4,538 2,593 - - - - -
Div Payout % 34.58% 25.60% 90.33% - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 115,404 108,921 95,954 87,988 85,201 97,187 95,524 3.19%
NOSH 129,668 129,668 129,668 92,620 92,610 92,559 92,742 5.73%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 2.91% 4.52% 0.72% 1.00% -3.15% 1.01% 1.04% -
ROE 9.75% 16.28% 2.99% 4.12% -12.46% 3.44% 3.50% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 297.88 297.30 288.22 384.39 376.46 321.92 327.55 -1.56%
EPS 8.68 13.67 2.21 2.80 -11.00 3.60 3.61 15.72%
DPS 3.00 3.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.74 0.95 0.92 1.05 1.03 -2.40%
Adjusted Per Share Value based on latest NOSH - 92,620
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 245.41 244.93 237.45 226.20 221.51 189.31 193.01 4.08%
EPS 7.15 11.26 1.82 2.30 -6.74 2.12 2.13 22.34%
DPS 2.47 2.88 1.65 0.00 0.00 0.00 0.00 -
NAPS 0.7332 0.692 0.6097 0.559 0.5413 0.6175 0.6069 3.19%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.63 0.415 0.43 0.52 0.49 0.61 0.41 -
P/RPS 0.21 0.14 0.15 0.14 0.13 0.19 0.13 8.31%
P/EPS 7.26 3.04 19.42 13.28 -4.27 16.91 11.36 -7.18%
EY 13.77 32.94 5.15 7.53 -23.39 5.91 8.80 7.74%
DY 4.76 8.43 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.58 0.55 0.53 0.58 0.40 10.02%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 27/07/16 24/07/15 31/07/14 31/07/13 27/07/12 29/07/11 26/07/10 -
Price 0.67 0.525 0.475 0.655 0.48 0.60 0.46 -
P/RPS 0.22 0.18 0.16 0.17 0.13 0.19 0.14 7.81%
P/EPS 7.72 3.84 21.45 16.73 -4.19 16.63 12.75 -8.01%
EY 12.95 26.04 4.66 5.98 -23.88 6.01 7.85 8.69%
DY 4.48 6.67 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.64 0.69 0.52 0.57 0.45 8.87%

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