[PENSONI] QoQ Annualized Quarter Result on 31-Aug-2014 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 206.23%
YoY- -43.44%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 385,503 393,956 388,018 424,116 373,725 378,765 378,898 1.15%
PBT 17,851 6,349 4,938 7,732 1,847 6,069 5,488 119.69%
Tax -420 -109 -48 -108 861 -48 -8 1305.46%
NP 17,431 6,240 4,890 7,624 2,708 6,021 5,480 116.43%
-
NP to SH 17,727 6,644 5,592 8,792 2,871 6,016 5,440 119.95%
-
Tax Rate 2.35% 1.72% 0.97% 1.40% -46.62% 0.79% 0.15% -
Total Cost 368,072 387,716 383,128 416,492 371,017 372,744 373,418 -0.95%
-
Net Worth 108,921 97,251 97,251 97,251 95,954 97,251 90,767 12.93%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 4,538 - - - 2,593 - - -
Div Payout % 25.60% - - - 90.33% - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 108,921 97,251 97,251 97,251 95,954 97,251 90,767 12.93%
NOSH 129,668 129,668 129,668 129,668 129,668 129,668 129,668 0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 4.52% 1.58% 1.26% 1.80% 0.72% 1.59% 1.45% -
ROE 16.28% 6.83% 5.75% 9.04% 2.99% 6.19% 5.99% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 297.30 303.82 299.24 327.08 288.22 292.10 292.21 1.15%
EPS 13.67 5.12 4.32 6.80 2.21 4.64 4.20 119.78%
DPS 3.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.84 0.75 0.75 0.75 0.74 0.75 0.70 12.93%
Adjusted Per Share Value based on latest NOSH - 129,668
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 244.93 250.30 246.53 269.47 237.45 240.65 240.74 1.15%
EPS 11.26 4.22 3.55 5.59 1.82 3.82 3.46 119.76%
DPS 2.88 0.00 0.00 0.00 1.65 0.00 0.00 -
NAPS 0.692 0.6179 0.6179 0.6179 0.6097 0.6179 0.5767 12.93%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.415 0.425 0.46 0.47 0.43 0.44 0.56 -
P/RPS 0.14 0.14 0.15 0.14 0.15 0.15 0.19 -18.43%
P/EPS 3.04 8.29 10.67 6.93 19.42 9.48 13.35 -62.74%
EY 32.94 12.06 9.38 14.43 5.15 10.54 7.49 168.67%
DY 8.43 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 0.49 0.57 0.61 0.63 0.58 0.59 0.80 -27.89%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 24/07/15 28/04/15 23/01/15 28/10/14 31/07/14 29/04/14 24/01/14 -
Price 0.525 0.40 0.425 0.46 0.475 0.47 0.46 -
P/RPS 0.18 0.13 0.14 0.14 0.16 0.16 0.16 8.17%
P/EPS 3.84 7.81 9.85 6.78 21.45 10.13 10.96 -50.33%
EY 26.04 12.81 10.15 14.74 4.66 9.87 9.12 101.39%
DY 6.67 0.00 0.00 0.00 4.21 0.00 0.00 -
P/NAPS 0.63 0.53 0.57 0.61 0.64 0.63 0.66 -3.05%

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