[PENSONI] YoY TTM Result on 31-May-2005 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
22-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -25.71%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 321,600 302,104 187,296 177,681 151,933 121,142 103,864 20.70%
PBT 2,414 7,319 4,715 4,038 3,521 -4,085 1,520 8.00%
Tax -1,278 -6,045 -1,188 -866 -234 70 -703 10.46%
NP 1,136 1,274 3,527 3,172 3,287 -4,015 817 5.64%
-
NP to SH 2,462 547 3,280 3,172 3,287 -4,015 817 20.16%
-
Tax Rate 52.94% 82.59% 25.20% 21.45% 6.65% - 46.25% -
Total Cost 320,464 300,830 183,769 174,509 148,646 125,157 103,047 20.79%
-
Net Worth 127,400 89,862 88,200 89,279 87,573 84,746 89,182 6.11%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 1,625 2,316 2,249 1,860 1,390 463 1,379 2.77%
Div Payout % 66.00% 423.41% 68.60% 58.64% 42.29% 0.00% 168.80% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 127,400 89,862 88,200 89,279 87,573 84,746 89,182 6.11%
NOSH 130,000 92,642 89,999 93,000 46,335 46,309 45,970 18.89%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 0.35% 0.42% 1.88% 1.79% 2.16% -3.31% 0.79% -
ROE 1.93% 0.61% 3.72% 3.55% 3.75% -4.74% 0.92% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 247.38 326.10 208.11 191.05 327.90 261.59 225.94 1.52%
EPS 1.89 0.59 3.64 3.41 7.09 -8.67 1.78 1.00%
DPS 1.25 2.50 2.50 2.00 3.00 1.00 3.00 -13.56%
NAPS 0.98 0.97 0.98 0.96 1.89 1.83 1.94 -10.74%
Adjusted Per Share Value based on latest NOSH - 93,000
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 204.33 191.94 119.00 112.89 96.53 76.97 65.99 20.70%
EPS 1.56 0.35 2.08 2.02 2.09 -2.55 0.52 20.07%
DPS 1.03 1.47 1.43 1.18 0.88 0.29 0.88 2.65%
NAPS 0.8094 0.571 0.5604 0.5672 0.5564 0.5384 0.5666 6.11%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.45 0.51 0.49 0.48 0.52 0.44 0.73 -
P/RPS 0.18 0.16 0.24 0.25 0.16 0.17 0.32 -9.13%
P/EPS 23.76 86.38 13.45 14.07 7.33 -5.08 41.07 -8.71%
EY 4.21 1.16 7.44 7.11 13.64 -19.70 2.43 9.58%
DY 2.78 4.90 5.10 4.17 5.77 2.27 4.11 -6.30%
P/NAPS 0.46 0.53 0.50 0.50 0.28 0.24 0.38 3.23%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/08 30/07/07 27/07/06 22/07/05 23/07/04 25/07/03 26/07/02 -
Price 0.45 0.66 0.47 0.58 0.55 0.51 0.68 -
P/RPS 0.18 0.20 0.23 0.30 0.17 0.19 0.30 -8.15%
P/EPS 23.76 111.78 12.90 17.01 7.75 -5.88 38.26 -7.62%
EY 4.21 0.89 7.75 5.88 12.90 -17.00 2.61 8.28%
DY 2.78 3.79 5.32 3.45 5.45 1.96 4.41 -7.39%
P/NAPS 0.46 0.68 0.48 0.60 0.29 0.28 0.35 4.65%

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