[PENSONI] QoQ Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 34.47%
YoY- 40.16%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 230,268 150,621 78,490 303,776 211,106 137,805 65,254 132.32%
PBT 5,526 4,283 2,028 5,265 2,975 2,208 203 810.41%
Tax -855 -444 -5 -2,097 -700 -354 -100 319.77%
NP 4,671 3,839 2,023 3,168 2,275 1,854 103 1180.60%
-
NP to SH 4,857 3,717 2,065 3,347 2,489 2,047 212 711.29%
-
Tax Rate 15.47% 10.37% 0.25% 39.83% 23.53% 16.03% 49.26% -
Total Cost 225,597 146,782 76,467 300,608 208,831 135,951 65,151 129.40%
-
Net Worth 99,179 99,181 97,230 95,524 92,527 95,403 92,173 5.01%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 99,179 99,181 97,230 95,524 92,527 95,403 92,173 5.01%
NOSH 92,690 92,693 92,600 92,742 92,527 92,624 92,173 0.37%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 2.03% 2.55% 2.58% 1.04% 1.08% 1.35% 0.16% -
ROE 4.90% 3.75% 2.12% 3.50% 2.69% 2.15% 0.23% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 248.43 162.49 84.76 327.55 228.15 148.78 70.79 131.46%
EPS 5.24 4.01 2.23 3.61 2.69 2.21 0.23 708.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.05 1.03 1.00 1.03 1.00 4.62%
Adjusted Per Share Value based on latest NOSH - 92,365
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 146.30 95.70 49.87 193.01 134.13 87.56 41.46 132.31%
EPS 3.09 2.36 1.31 2.13 1.58 1.30 0.13 731.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6301 0.6302 0.6178 0.6069 0.5879 0.6062 0.5856 5.01%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.69 0.52 0.44 0.41 0.42 0.48 0.49 -
P/RPS 0.28 0.32 0.52 0.13 0.18 0.32 0.69 -45.27%
P/EPS 13.17 12.97 19.73 11.36 15.61 21.72 213.04 -84.44%
EY 7.59 7.71 5.07 8.80 6.40 4.60 0.47 542.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.42 0.40 0.42 0.47 0.49 19.54%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 31/01/11 28/10/10 26/07/10 22/04/10 26/01/10 27/10/09 -
Price 0.68 0.75 0.48 0.46 0.43 0.59 0.40 -
P/RPS 0.27 0.46 0.57 0.14 0.19 0.40 0.57 -39.31%
P/EPS 12.98 18.70 21.52 12.75 15.99 26.70 173.91 -82.35%
EY 7.71 5.35 4.65 7.85 6.26 3.75 0.58 463.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.46 0.45 0.43 0.57 0.40 36.91%

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