[PENSONI] YoY TTM Result on 31-Aug-2007 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 29.98%
YoY- -82.04%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 317,012 267,225 297,655 336,394 214,818 177,433 159,154 12.16%
PBT 7,090 3,807 151 7,359 5,927 4,193 3,919 10.38%
Tax -2,002 -1,698 -594 -6,610 -1,210 -616 -414 30.02%
NP 5,088 2,109 -443 749 4,717 3,577 3,505 6.40%
-
NP to SH 5,200 2,143 667 711 3,959 3,546 3,505 6.79%
-
Tax Rate 28.24% 44.60% 393.38% 89.82% 20.42% 14.69% 10.56% -
Total Cost 311,924 265,116 298,098 335,645 210,101 173,856 155,649 12.27%
-
Net Worth 97,230 92,173 91,466 91,624 96,399 85,152 87,001 1.86%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div - - 1,625 2,316 2,249 1,860 1,390 -
Div Payout % - - 243.63% 325.75% 56.83% 52.45% 39.66% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 97,230 92,173 91,466 91,624 96,399 85,152 87,001 1.86%
NOSH 92,600 92,173 93,333 92,550 92,692 92,477 46,277 12.24%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 1.60% 0.79% -0.15% 0.22% 2.20% 2.02% 2.20% -
ROE 5.35% 2.32% 0.73% 0.78% 4.11% 4.16% 4.03% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 342.34 289.91 318.92 363.47 231.75 191.87 343.91 -0.07%
EPS 5.62 2.32 0.71 0.77 4.27 3.83 7.57 -4.84%
DPS 0.00 0.00 1.74 2.50 2.43 2.01 3.00 -
NAPS 1.05 1.00 0.98 0.99 1.04 0.9208 1.88 -9.24%
Adjusted Per Share Value based on latest NOSH - 92,550
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 201.42 169.78 189.12 213.73 136.49 112.73 101.12 12.16%
EPS 3.30 1.36 0.42 0.45 2.52 2.25 2.23 6.74%
DPS 0.00 0.00 1.03 1.47 1.43 1.18 0.88 -
NAPS 0.6178 0.5856 0.5811 0.5821 0.6125 0.541 0.5528 1.86%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.44 0.49 0.38 0.56 0.47 0.56 0.52 -
P/RPS 0.13 0.17 0.12 0.15 0.20 0.29 0.15 -2.35%
P/EPS 7.84 21.08 53.17 72.89 11.00 14.60 6.87 2.22%
EY 12.76 4.74 1.88 1.37 9.09 6.85 14.57 -2.18%
DY 0.00 0.00 4.58 4.46 5.16 3.59 5.77 -
P/NAPS 0.42 0.49 0.39 0.57 0.45 0.61 0.28 6.98%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 28/10/10 27/10/09 24/10/08 29/10/07 27/10/06 26/10/05 26/10/04 -
Price 0.48 0.40 0.31 0.52 0.49 0.51 0.54 -
P/RPS 0.14 0.14 0.10 0.14 0.21 0.27 0.16 -2.19%
P/EPS 8.55 17.20 43.38 67.69 11.47 13.30 7.13 3.07%
EY 11.70 5.81 2.31 1.48 8.72 7.52 14.03 -2.98%
DY 0.00 0.00 5.62 4.81 4.95 3.94 5.56 -
P/NAPS 0.46 0.40 0.32 0.53 0.47 0.55 0.29 7.98%

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