[PENSONI] YoY TTM Result on 31-May-2009 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -6.8%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 348,643 297,963 303,776 279,288 321,600 302,104 187,296 10.90%
PBT -11,415 5,279 5,265 3,792 2,414 7,319 4,715 -
Tax 77 -2,263 -2,097 -1,661 -1,278 -6,045 -1,188 -
NP -11,338 3,016 3,168 2,131 1,136 1,274 3,527 -
-
NP to SH -11,002 3,095 3,347 1,987 2,462 547 3,280 -
-
Tax Rate - 42.87% 39.83% 43.80% 52.94% 82.59% 25.20% -
Total Cost 359,981 294,947 300,608 277,157 320,464 300,830 183,769 11.84%
-
Net Worth 86,126 101,636 95,136 94,166 127,400 89,862 88,200 -0.39%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - 1,625 2,316 2,249 -
Div Payout % - - - - 66.00% 423.41% 68.60% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 86,126 101,636 95,136 94,166 127,400 89,862 88,200 -0.39%
NOSH 92,609 92,397 92,365 94,166 130,000 92,642 89,999 0.47%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin -3.25% 1.01% 1.04% 0.76% 0.35% 0.42% 1.88% -
ROE -12.77% 3.05% 3.52% 2.11% 1.93% 0.61% 3.72% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 376.47 322.48 328.88 296.59 247.38 326.10 208.11 10.37%
EPS -11.88 3.35 3.62 2.11 1.89 0.59 3.64 -
DPS 0.00 0.00 0.00 0.00 1.25 2.50 2.50 -
NAPS 0.93 1.10 1.03 1.00 0.98 0.97 0.98 -0.86%
Adjusted Per Share Value based on latest NOSH - 94,166
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 221.51 189.31 193.01 177.45 204.33 191.94 119.00 10.90%
EPS -6.99 1.97 2.13 1.26 1.56 0.35 2.08 -
DPS 0.00 0.00 0.00 0.00 1.03 1.47 1.43 -
NAPS 0.5472 0.6458 0.6045 0.5983 0.8094 0.571 0.5604 -0.39%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.49 0.61 0.41 0.30 0.45 0.51 0.49 -
P/RPS 0.13 0.19 0.12 0.10 0.18 0.16 0.24 -9.70%
P/EPS -4.12 18.21 11.31 14.22 23.76 86.38 13.45 -
EY -24.25 5.49 8.84 7.03 4.21 1.16 7.44 -
DY 0.00 0.00 0.00 0.00 2.78 4.90 5.10 -
P/NAPS 0.53 0.55 0.40 0.30 0.46 0.53 0.50 0.97%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 27/07/12 29/07/11 26/07/10 28/07/09 29/07/08 30/07/07 27/07/06 -
Price 0.48 0.60 0.46 0.41 0.45 0.66 0.47 -
P/RPS 0.13 0.19 0.14 0.14 0.18 0.20 0.23 -9.06%
P/EPS -4.04 17.91 12.69 19.43 23.76 111.78 12.90 -
EY -24.75 5.58 7.88 5.15 4.21 0.89 7.75 -
DY 0.00 0.00 0.00 0.00 2.78 3.79 5.32 -
P/NAPS 0.52 0.55 0.45 0.41 0.46 0.68 0.48 1.34%

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