[PENSONI] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 13.48%
YoY- -2344.94%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 374,870 385,118 377,200 353,171 326,065 322,938 281,014 4.91%
PBT 8,942 2,057 2,999 -7,689 1,503 7,816 4,047 14.11%
Tax -301 815 -374 74 -1,448 -2,252 -1,636 -24.56%
NP 8,641 2,872 2,625 -7,615 55 5,564 2,411 23.68%
-
NP to SH 8,661 3,342 2,554 -7,543 336 5,471 2,443 23.45%
-
Tax Rate 3.37% -39.62% 12.47% - 96.34% 28.81% 40.43% -
Total Cost 366,229 382,246 374,575 360,786 326,010 317,374 278,603 4.65%
-
Net Worth 112,811 97,251 97,251 0 97,402 98,837 92,083 3.43%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 2,593 - - - - - -
Div Payout % - 77.60% - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 112,811 97,251 97,251 0 97,402 98,837 92,083 3.43%
NOSH 129,668 129,668 129,668 92,620 92,764 92,371 92,083 5.86%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 2.31% 0.75% 0.70% -2.16% 0.02% 1.72% 0.86% -
ROE 7.68% 3.44% 2.63% 0.00% 0.34% 5.54% 2.65% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 289.10 297.00 290.90 381.31 351.50 349.61 305.17 -0.89%
EPS 6.68 2.58 1.97 -8.14 0.36 5.92 2.65 16.64%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.75 0.75 0.00 1.05 1.07 1.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 92,620
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 238.18 244.69 239.66 224.39 207.17 205.18 178.54 4.91%
EPS 5.50 2.12 1.62 -4.79 0.21 3.48 1.55 23.47%
DPS 0.00 1.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7168 0.6179 0.6179 0.00 0.6189 0.628 0.5851 3.43%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.605 0.425 0.44 0.50 0.54 0.69 0.42 -
P/RPS 0.21 0.14 0.15 0.13 0.15 0.20 0.14 6.98%
P/EPS 9.06 16.49 22.34 -6.14 149.09 11.65 15.83 -8.87%
EY 11.04 6.06 4.48 -16.29 0.67 8.58 6.32 9.73%
DY 0.00 4.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.59 0.00 0.51 0.64 0.42 8.87%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 25/04/16 28/04/15 29/04/14 23/04/13 27/04/12 28/04/11 22/04/10 -
Price 0.71 0.40 0.47 0.48 0.51 0.68 0.43 -
P/RPS 0.25 0.13 0.16 0.13 0.15 0.19 0.14 10.13%
P/EPS 10.63 15.52 23.86 -5.89 140.80 11.48 16.21 -6.78%
EY 9.41 6.44 4.19 -16.97 0.71 8.71 6.17 7.28%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.53 0.63 0.00 0.49 0.64 0.43 11.34%

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