[PENSONI] YoY TTM Result on 30-Nov-2013 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
24-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -79.3%
YoY- 109.13%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 365,472 381,882 378,285 365,476 355,351 320,631 316,592 2.41%
PBT 8,571 20,554 1,572 1,325 -8,959 3,882 7,340 2.61%
Tax -360 -591 841 -372 99 -1,854 -2,187 -25.94%
NP 8,211 19,963 2,413 953 -8,860 2,028 5,153 8.06%
-
NP to SH 8,232 19,924 2,947 796 -8,718 2,373 5,017 8.59%
-
Tax Rate 4.20% 2.88% -53.50% 28.08% - 47.76% 29.80% -
Total Cost 357,261 361,919 375,872 364,523 364,211 318,603 311,439 2.31%
-
Net Worth 117,997 114,149 97,251 90,767 0 99,874 99,305 2.91%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 3,890 4,538 2,593 - - - - -
Div Payout % 47.26% 22.78% 88.00% - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 117,997 114,149 97,251 90,767 0 99,874 99,305 2.91%
NOSH 129,668 129,668 129,668 129,668 92,807 92,476 92,808 5.72%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.25% 5.23% 0.64% 0.26% -2.49% 0.63% 1.63% -
ROE 6.98% 17.45% 3.03% 0.88% 0.00% 2.38% 5.05% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 281.85 294.40 291.73 281.86 382.89 346.72 341.12 -3.12%
EPS 6.35 15.36 2.27 0.61 -9.39 2.57 5.41 2.70%
DPS 3.00 3.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.75 0.70 0.00 1.08 1.07 -2.66%
Adjusted Per Share Value based on latest NOSH - 129,668
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 232.21 242.63 240.35 232.21 225.78 203.72 201.15 2.41%
EPS 5.23 12.66 1.87 0.51 -5.54 1.51 3.19 8.58%
DPS 2.47 2.88 1.65 0.00 0.00 0.00 0.00 -
NAPS 0.7497 0.7253 0.6179 0.5767 0.00 0.6346 0.6309 2.91%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.67 0.59 0.46 0.56 0.52 0.53 0.52 -
P/RPS 0.24 0.20 0.16 0.20 0.14 0.15 0.15 8.14%
P/EPS 10.55 3.84 20.24 91.22 -5.54 20.65 9.62 1.54%
EY 9.48 26.03 4.94 1.10 -18.06 4.84 10.40 -1.53%
DY 4.48 5.93 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.67 0.61 0.80 0.00 0.49 0.49 7.10%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 26/01/17 27/01/16 23/01/15 24/01/14 22/01/13 19/01/12 31/01/11 -
Price 0.64 0.69 0.425 0.46 0.46 0.50 0.75 -
P/RPS 0.23 0.23 0.15 0.16 0.12 0.14 0.22 0.74%
P/EPS 10.08 4.49 18.70 74.93 -4.90 19.49 13.87 -5.17%
EY 9.92 22.26 5.35 1.33 -20.42 5.13 7.21 5.45%
DY 4.69 5.07 4.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.57 0.66 0.00 0.46 0.70 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