[PENSONI] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 59.99%
YoY- -3.72%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 137,805 65,254 276,528 209,380 146,831 77,317 321,600 -43.13%
PBT 2,208 203 3,617 2,720 1,513 188 2,414 -5.76%
Tax -354 -100 -1,366 -679 -189 -63 -1,278 -57.47%
NP 1,854 103 2,251 2,041 1,324 125 1,136 38.57%
-
NP to SH 2,047 212 2,388 2,275 1,422 56 2,462 -11.56%
-
Tax Rate 16.03% 49.26% 37.77% 24.96% 12.49% 33.51% 52.94% -
Total Cost 135,951 65,151 274,277 207,339 145,507 77,192 320,464 -43.51%
-
Net Worth 95,403 92,173 92,558 92,479 93,261 91,466 90,917 3.25%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,156 - - - 1,159 -
Div Payout % - - 48.45% - - - 47.10% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 95,403 92,173 92,558 92,479 93,261 91,466 90,917 3.25%
NOSH 92,624 92,173 92,558 92,479 92,337 93,333 92,773 -0.10%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 1.35% 0.16% 0.81% 0.97% 0.90% 0.16% 0.35% -
ROE 2.15% 0.23% 2.58% 2.46% 1.52% 0.06% 2.71% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 148.78 70.79 298.76 226.41 159.02 82.84 346.65 -43.07%
EPS 2.21 0.23 2.58 2.46 1.54 0.06 2.66 -11.61%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 1.03 1.00 1.00 1.00 1.01 0.98 0.98 3.36%
Adjusted Per Share Value based on latest NOSH - 92,717
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 87.56 41.46 175.69 133.03 93.29 49.12 204.33 -43.13%
EPS 1.30 0.13 1.52 1.45 0.90 0.04 1.56 -11.43%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.74 -
NAPS 0.6062 0.5856 0.5881 0.5876 0.5925 0.5811 0.5777 3.25%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.48 0.49 0.30 0.31 0.34 0.38 0.45 -
P/RPS 0.32 0.69 0.10 0.14 0.21 0.46 0.13 82.20%
P/EPS 21.72 213.04 11.63 12.60 22.08 633.33 16.96 17.91%
EY 4.60 0.47 8.60 7.94 4.53 0.16 5.90 -15.27%
DY 0.00 0.00 4.17 0.00 0.00 0.00 2.78 -
P/NAPS 0.47 0.49 0.30 0.31 0.34 0.39 0.46 1.44%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 28/07/09 28/04/09 21/01/09 24/10/08 29/07/08 -
Price 0.59 0.40 0.41 0.36 0.37 0.31 0.45 -
P/RPS 0.40 0.57 0.14 0.16 0.23 0.37 0.13 111.40%
P/EPS 26.70 173.91 15.89 14.63 24.03 516.67 16.96 35.29%
EY 3.75 0.58 6.29 6.83 4.16 0.19 5.90 -26.05%
DY 0.00 0.00 3.05 0.00 0.00 0.00 2.78 -
P/NAPS 0.57 0.40 0.41 0.36 0.37 0.32 0.46 15.35%

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