[PENSONI] YoY Quarter Result on 30-Nov-2021 [#2]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 48.01%
YoY- -37.06%
Quarter Report
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 85,230 79,160 78,949 76,975 74,840 81,199 91,453 -1.16%
PBT 3,289 5,703 -197 -1,205 337 636 2,730 3.15%
Tax -482 -681 -255 -364 -241 -23 -4 122.08%
NP 2,807 5,022 -452 -1,569 96 613 2,726 0.48%
-
NP to SH 3,191 5,070 -284 -1,545 118 619 2,737 2.58%
-
Tax Rate 14.65% 11.94% - - 71.51% 3.62% 0.15% -
Total Cost 82,423 74,138 79,401 78,544 74,744 80,586 88,727 -1.21%
-
Net Worth 131,390 124,481 114,107 115,404 123,184 117,997 114,107 2.37%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - 1,620 - - - - - -
Div Payout % - 31.97% - - - - - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 131,390 124,481 114,107 115,404 123,184 117,997 114,107 2.37%
NOSH 129,668 129,668 129,668 129,668 129,668 129,668 129,668 0.00%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 3.29% 6.34% -0.57% -2.04% 0.13% 0.75% 2.98% -
ROE 2.43% 4.07% -0.25% -1.34% 0.10% 0.52% 2.40% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 67.46 61.05 60.89 59.36 57.72 62.62 70.53 -0.73%
EPS 2.53 3.91 -0.22 -1.19 0.09 0.48 2.11 3.06%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.96 0.88 0.89 0.95 0.91 0.88 2.82%
Adjusted Per Share Value based on latest NOSH - 129,668
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 65.73 61.05 60.89 59.36 57.72 62.62 70.53 -1.16%
EPS 2.46 3.91 -0.22 -1.19 0.09 0.48 2.11 2.58%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0133 0.96 0.88 0.89 0.95 0.91 0.88 2.37%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.575 0.525 0.34 0.48 0.61 0.67 0.59 -
P/RPS 0.85 0.86 0.56 0.81 1.06 1.07 0.84 0.19%
P/EPS 22.77 13.43 -155.24 -40.29 670.32 140.35 27.95 -3.35%
EY 4.39 7.45 -0.64 -2.48 0.15 0.71 3.58 3.45%
DY 0.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.39 0.54 0.64 0.74 0.67 -3.23%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 27/01/22 26/01/21 21/01/20 24/01/19 25/01/18 26/01/17 27/01/16 -
Price 0.585 0.615 0.325 0.42 0.65 0.64 0.69 -
P/RPS 0.87 1.01 0.53 0.71 1.13 1.02 0.98 -1.96%
P/EPS 23.16 15.73 -148.39 -35.25 714.27 134.07 32.69 -5.57%
EY 4.32 6.36 -0.67 -2.84 0.14 0.75 3.06 5.91%
DY 0.00 2.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.37 0.47 0.68 0.70 0.78 -5.36%

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