[PENSONI] YoY TTM Result on 30-Nov-2005 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -5.1%
YoY- -12.28%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 297,346 339,397 233,892 178,570 166,865 132,858 114,389 17.24%
PBT 3,055 4,141 6,374 4,186 4,196 -3,299 1,611 11.24%
Tax -1,230 -5,928 -1,359 -729 -360 61 -622 12.02%
NP 1,825 -1,787 5,015 3,457 3,836 -3,238 989 10.73%
-
NP to SH 2,150 -1,109 4,358 3,365 3,836 -3,238 989 13.80%
-
Tax Rate 40.26% 143.15% 21.32% 17.42% 8.58% - 38.61% -
Total Cost 295,521 341,184 228,877 175,113 163,029 136,096 113,400 17.29%
-
Net Worth 93,821 91,130 97,091 93,262 88,123 85,644 46,100 12.56%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 1,625 2,316 2,249 1,860 1,390 463 1,379 2.77%
Div Payout % 75.58% 0.00% 51.63% 55.27% 36.24% 0.00% 139.44% -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 93,821 91,130 97,091 93,262 88,123 85,644 46,100 12.56%
NOSH 92,892 92,051 92,468 92,347 46,380 46,294 46,100 12.37%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 0.61% -0.53% 2.14% 1.94% 2.30% -2.44% 0.86% -
ROE 2.29% -1.22% 4.49% 3.61% 4.35% -3.78% 2.15% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 320.10 368.70 252.94 193.37 359.77 286.98 248.13 4.33%
EPS 2.31 -1.20 4.71 3.64 8.27 -6.99 2.15 1.20%
DPS 1.75 2.50 2.43 2.00 3.00 1.00 2.99 -8.53%
NAPS 1.01 0.99 1.05 1.0099 1.90 1.85 1.00 0.16%
Adjusted Per Share Value based on latest NOSH - 92,347
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 188.92 215.64 148.61 113.46 106.02 84.41 72.68 17.24%
EPS 1.37 -0.70 2.77 2.14 2.44 -2.06 0.63 13.80%
DPS 1.03 1.47 1.43 1.18 0.88 0.29 0.88 2.65%
NAPS 0.5961 0.579 0.6169 0.5925 0.5599 0.5442 0.2929 12.56%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.34 0.51 0.52 0.52 0.54 0.56 0.55 -
P/RPS 0.11 0.14 0.21 0.27 0.15 0.20 0.22 -10.90%
P/EPS 14.69 -42.33 11.03 14.27 6.53 -8.01 25.64 -8.85%
EY 6.81 -2.36 9.06 7.01 15.32 -12.49 3.90 9.72%
DY 5.15 4.90 4.68 3.85 5.56 1.79 5.44 -0.90%
P/NAPS 0.34 0.52 0.50 0.51 0.28 0.30 0.55 -7.69%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 21/01/09 30/01/08 29/01/07 14/02/06 13/01/05 07/01/04 24/01/03 -
Price 0.37 0.50 0.54 0.51 0.59 0.53 0.52 -
P/RPS 0.12 0.14 0.21 0.26 0.16 0.18 0.21 -8.89%
P/EPS 15.99 -41.50 11.46 14.00 7.13 -7.58 24.24 -6.69%
EY 6.26 -2.41 8.73 7.14 14.02 -13.20 4.13 7.17%
DY 4.73 5.00 4.51 3.92 5.08 1.89 5.75 -3.19%
P/NAPS 0.37 0.51 0.51 0.51 0.31 0.29 0.52 -5.50%

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