[PENSONI] YoY TTM Result on 28-Feb-2003 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 6.07%
YoY- 184.26%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 189,687 169,788 139,058 116,591 100,541 76,248 98,567 11.52%
PBT 4,566 4,226 -2,931 1,652 -233 3,767 6,014 -4.48%
Tax -915 44 -169 -603 742 -1,471 -1,528 -8.18%
NP 3,651 4,270 -3,100 1,049 509 2,296 4,486 -3.37%
-
NP to SH 3,705 4,270 -3,100 1,049 -1,245 2,296 4,486 -3.13%
-
Tax Rate 20.04% -1.04% - 36.50% - 39.05% 25.41% -
Total Cost 186,036 165,518 142,158 115,542 100,032 73,952 94,081 12.02%
-
Net Worth 90,752 83,792 85,464 89,439 91,000 85,843 60,712 6.92%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 1,860 1,390 463 1,379 1,256 11 - -
Div Payout % 50.20% 32.55% 0.00% 131.47% 0.00% 0.49% - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 90,752 83,792 85,464 89,439 91,000 85,843 60,712 6.92%
NOSH 92,605 92,926 46,197 46,341 46,428 41,875 22,403 26.67%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 1.92% 2.51% -2.23% 0.90% 0.51% 3.01% 4.55% -
ROE 4.08% 5.10% -3.63% 1.17% -1.37% 2.67% 7.39% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 204.83 182.71 301.01 251.59 216.55 182.08 439.97 -11.95%
EPS 4.00 4.60 -6.71 2.26 -2.68 5.48 20.02 -23.53%
DPS 2.00 1.50 1.00 2.98 2.71 0.03 0.00 -
NAPS 0.98 0.9017 1.85 1.93 1.96 2.05 2.71 -15.58%
Adjusted Per Share Value based on latest NOSH - 46,341
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 120.52 107.88 88.35 74.08 63.88 48.44 62.63 11.52%
EPS 2.35 2.71 -1.97 0.67 -0.79 1.46 2.85 -3.16%
DPS 1.18 0.88 0.29 0.88 0.80 0.01 0.00 -
NAPS 0.5766 0.5324 0.543 0.5683 0.5782 0.5454 0.3857 6.92%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.55 0.56 0.66 0.50 0.80 0.89 2.92 -
P/RPS 0.27 0.31 0.22 0.20 0.37 0.49 0.66 -13.83%
P/EPS 13.75 12.19 -9.84 22.09 -29.83 16.23 14.58 -0.97%
EY 7.27 8.21 -10.17 4.53 -3.35 6.16 6.86 0.97%
DY 3.64 2.67 1.52 5.95 3.38 0.03 0.00 -
P/NAPS 0.56 0.62 0.36 0.26 0.41 0.43 1.08 -10.36%
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 10/05/06 27/04/05 19/04/04 21/04/03 23/04/02 24/04/01 - -
Price 0.55 0.51 0.56 0.47 0.86 0.70 0.00 -
P/RPS 0.27 0.28 0.19 0.19 0.40 0.38 0.00 -
P/EPS 13.75 11.10 -8.35 20.76 -32.07 12.77 0.00 -
EY 7.27 9.01 -11.98 4.82 -3.12 7.83 0.00 -
DY 3.64 2.93 1.79 6.33 3.15 0.04 0.00 -
P/NAPS 0.56 0.57 0.30 0.24 0.44 0.34 0.00 -

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