[PENSONI] YoY TTM Result on 30-Nov-2002 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
24-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 34.74%
YoY- 184.24%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 178,570 166,865 132,858 114,389 92,085 87,661 66,521 -1.04%
PBT 4,186 4,196 -3,299 1,611 -389 5,715 3,865 -0.08%
Tax -729 -360 61 -622 969 -1,998 -1,001 0.33%
NP 3,457 3,836 -3,238 989 580 3,717 2,864 -0.19%
-
NP to SH 3,365 3,836 -3,238 989 -1,174 3,717 2,864 -0.17%
-
Tax Rate 17.42% 8.58% - 38.61% - 34.96% 25.90% -
Total Cost 175,113 163,029 136,096 113,400 91,505 83,944 63,657 -1.07%
-
Net Worth 93,262 88,123 85,644 46,100 88,500 42,186 58,279 -0.49%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div 1,860 1,390 463 1,379 1,256 11 - -100.00%
Div Payout % 55.27% 36.24% 0.00% 139.44% 0.00% 0.30% - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 93,262 88,123 85,644 46,100 88,500 42,186 58,279 -0.49%
NOSH 92,347 46,380 46,294 46,100 45,384 22,680 22,243 -1.50%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 1.94% 2.30% -2.44% 0.86% 0.63% 4.24% 4.31% -
ROE 3.61% 4.35% -3.78% 2.15% -1.33% 8.81% 4.91% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 193.37 359.77 286.98 248.13 202.90 386.50 299.05 0.46%
EPS 3.64 8.27 -6.99 2.15 -2.59 16.39 12.88 1.35%
DPS 2.00 3.00 1.00 2.99 2.77 0.05 0.00 -100.00%
NAPS 1.0099 1.90 1.85 1.00 1.95 1.86 2.62 1.01%
Adjusted Per Share Value based on latest NOSH - 46,100
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 113.46 106.02 84.41 72.68 58.51 55.70 42.26 -1.04%
EPS 2.14 2.44 -2.06 0.63 -0.75 2.36 1.82 -0.17%
DPS 1.18 0.88 0.29 0.88 0.80 0.01 0.00 -100.00%
NAPS 0.5925 0.5599 0.5442 0.2929 0.5623 0.268 0.3703 -0.49%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.52 0.54 0.56 0.55 0.80 1.14 0.00 -
P/RPS 0.27 0.15 0.20 0.22 0.39 0.29 0.00 -100.00%
P/EPS 14.27 6.53 -8.01 25.64 -30.93 6.96 0.00 -100.00%
EY 7.01 15.32 -12.49 3.90 -3.23 14.38 0.00 -100.00%
DY 3.85 5.56 1.79 5.44 3.46 0.04 0.00 -100.00%
P/NAPS 0.51 0.28 0.30 0.55 0.41 0.61 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 14/02/06 13/01/05 07/01/04 24/01/03 21/02/02 19/01/01 - -
Price 0.51 0.59 0.53 0.52 0.81 0.94 0.00 -
P/RPS 0.26 0.16 0.18 0.21 0.40 0.24 0.00 -100.00%
P/EPS 14.00 7.13 -7.58 24.24 -31.31 5.74 0.00 -100.00%
EY 7.14 14.02 -13.20 4.13 -3.19 17.43 0.00 -100.00%
DY 3.92 5.08 1.89 5.75 3.42 0.05 0.00 -100.00%
P/NAPS 0.51 0.31 0.29 0.52 0.42 0.51 0.00 -100.00%

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