[PENSONI] QoQ Annualized Quarter Result on 30-Nov-2017 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- -47.24%
YoY- 14.33%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 372,268 326,693 322,529 331,540 363,720 341,087 335,682 7.11%
PBT 10,104 4,246 3,773 4,958 8,568 6,444 4,136 81.09%
Tax -3,104 -7,591 -798 -490 -16 -127 -70 1144.17%
NP 7,000 -3,345 2,974 4,468 8,552 6,317 4,065 43.52%
-
NP to SH 7,020 -3,467 3,053 4,516 8,560 6,380 4,100 42.98%
-
Tax Rate 30.72% 178.78% 21.15% 9.88% 0.19% 1.97% 1.69% -
Total Cost 365,268 330,038 319,554 327,072 355,168 334,770 331,617 6.63%
-
Net Worth 116,701 115,404 120,591 123,184 124,481 119,294 116,701 0.00%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - 2,593 - -
Div Payout % - - - - - 40.65% - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 116,701 115,404 120,591 123,184 124,481 119,294 116,701 0.00%
NOSH 129,668 129,668 129,668 129,668 129,668 129,668 129,668 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 1.88% -1.02% 0.92% 1.35% 2.35% 1.85% 1.21% -
ROE 6.02% -3.00% 2.53% 3.67% 6.88% 5.35% 3.51% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 287.09 251.95 248.73 255.68 280.50 263.05 258.88 7.11%
EPS 5.40 -2.67 2.36 3.48 6.60 4.92 3.16 42.79%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.90 0.89 0.93 0.95 0.96 0.92 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 129,668
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 236.52 207.57 204.92 210.65 231.09 216.71 213.28 7.11%
EPS 4.46 -2.20 1.94 2.87 5.44 4.05 2.60 43.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
NAPS 0.7415 0.7332 0.7662 0.7827 0.7909 0.7579 0.7415 0.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.60 0.565 0.595 0.61 0.655 0.64 0.645 -
P/RPS 0.21 0.22 0.24 0.24 0.23 0.24 0.25 -10.94%
P/EPS 11.08 -21.13 25.27 17.51 9.92 13.01 20.40 -33.35%
EY 9.02 -4.73 3.96 5.71 10.08 7.69 4.90 50.03%
DY 0.00 0.00 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.67 0.63 0.64 0.64 0.68 0.70 0.72 -4.67%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 25/10/18 31/07/18 19/04/18 25/01/18 26/10/17 25/07/17 18/04/17 -
Price 0.48 0.57 0.595 0.65 0.615 0.63 0.625 -
P/RPS 0.17 0.23 0.24 0.25 0.22 0.24 0.24 -20.48%
P/EPS 8.87 -21.32 25.27 18.66 9.32 12.80 19.77 -41.30%
EY 11.28 -4.69 3.96 5.36 10.73 7.81 5.06 70.40%
DY 0.00 0.00 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 0.53 0.64 0.64 0.68 0.64 0.68 0.69 -16.08%

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