[PENSONI] YoY TTM Result on 30-Nov-2012 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 9.48%
YoY- -467.38%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 381,882 378,285 365,476 355,351 320,631 316,592 270,262 5.92%
PBT 20,554 1,572 1,325 -8,959 3,882 7,340 4,487 28.85%
Tax -591 841 -372 99 -1,854 -2,187 -1,780 -16.77%
NP 19,963 2,413 953 -8,860 2,028 5,153 2,707 39.49%
-
NP to SH 19,924 2,947 796 -8,718 2,373 5,017 2,854 38.22%
-
Tax Rate 2.88% -53.50% 28.08% - 47.76% 29.80% 39.67% -
Total Cost 361,919 375,872 364,523 364,211 318,603 311,439 267,555 5.16%
-
Net Worth 114,149 97,251 90,767 0 99,874 99,305 95,457 3.02%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 4,538 2,593 - - - - - -
Div Payout % 22.78% 88.00% - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 114,149 97,251 90,767 0 99,874 99,305 95,457 3.02%
NOSH 129,668 129,668 129,668 92,807 92,476 92,808 92,676 5.75%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 5.23% 0.64% 0.26% -2.49% 0.63% 1.63% 1.00% -
ROE 17.45% 3.03% 0.88% 0.00% 2.38% 5.05% 2.99% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 294.40 291.73 281.86 382.89 346.72 341.12 291.62 0.15%
EPS 15.36 2.27 0.61 -9.39 2.57 5.41 3.08 30.69%
DPS 3.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.75 0.70 0.00 1.08 1.07 1.03 -2.58%
Adjusted Per Share Value based on latest NOSH - 92,807
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 242.63 240.35 232.21 225.78 203.72 201.15 171.71 5.92%
EPS 12.66 1.87 0.51 -5.54 1.51 3.19 1.81 38.27%
DPS 2.88 1.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7253 0.6179 0.5767 0.00 0.6346 0.6309 0.6065 3.02%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.59 0.46 0.56 0.52 0.53 0.52 0.48 -
P/RPS 0.20 0.16 0.20 0.14 0.15 0.15 0.16 3.78%
P/EPS 3.84 20.24 91.22 -5.54 20.65 9.62 15.59 -20.81%
EY 26.03 4.94 1.10 -18.06 4.84 10.40 6.42 26.26%
DY 5.93 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.80 0.00 0.49 0.49 0.47 6.08%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 27/01/16 23/01/15 24/01/14 22/01/13 19/01/12 31/01/11 26/01/10 -
Price 0.69 0.425 0.46 0.46 0.50 0.75 0.59 -
P/RPS 0.23 0.15 0.16 0.12 0.14 0.22 0.20 2.35%
P/EPS 4.49 18.70 74.93 -4.90 19.49 13.87 19.16 -21.47%
EY 22.26 5.35 1.33 -20.42 5.13 7.21 5.22 27.32%
DY 5.07 4.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.66 0.00 0.46 0.70 0.57 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