[PENSONI] QoQ TTM Result on 28-Feb-2002 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -6.05%
YoY- -154.22%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 114,389 103,351 103,864 100,541 92,085 86,191 93,502 14.37%
PBT 1,611 1,287 1,520 -233 -389 -74 997 37.65%
Tax -622 -553 -703 742 969 951 711 -
NP 989 734 817 509 580 877 1,708 -30.50%
-
NP to SH 989 734 817 -1,245 -1,174 -877 -46 -
-
Tax Rate 38.61% 42.97% 46.25% - - - -71.31% -
Total Cost 113,400 102,617 103,047 100,032 91,505 85,314 91,794 15.11%
-
Net Worth 46,100 95,999 89,182 91,000 88,500 92,473 93,800 -37.69%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 1,379 1,379 1,379 1,256 1,256 1,256 1,256 6.42%
Div Payout % 139.44% 187.89% 168.80% 0.00% 0.00% 0.00% 0.00% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 46,100 95,999 89,182 91,000 88,500 92,473 93,800 -37.69%
NOSH 46,100 50,000 45,970 46,428 45,384 47,666 41,875 6.61%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 0.86% 0.71% 0.79% 0.51% 0.63% 1.02% 1.83% -
ROE 2.15% 0.76% 0.92% -1.37% -1.33% -0.95% -0.05% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 248.13 206.70 225.94 216.55 202.90 180.82 223.29 7.27%
EPS 2.15 1.47 1.78 -2.68 -2.59 -1.84 -0.11 -
DPS 2.99 2.76 3.00 2.71 2.77 2.64 3.00 -0.22%
NAPS 1.00 1.92 1.94 1.96 1.95 1.94 2.24 -41.55%
Adjusted Per Share Value based on latest NOSH - 46,428
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 72.68 65.66 65.99 63.88 58.51 54.76 59.41 14.37%
EPS 0.63 0.47 0.52 -0.79 -0.75 -0.56 -0.03 -
DPS 0.88 0.88 0.88 0.80 0.80 0.80 0.80 6.55%
NAPS 0.2929 0.6099 0.5666 0.5782 0.5623 0.5875 0.596 -37.69%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.55 0.65 0.73 0.80 0.80 0.84 0.70 -
P/RPS 0.22 0.31 0.32 0.37 0.39 0.46 0.31 -20.42%
P/EPS 25.64 44.28 41.07 -29.83 -30.93 -45.66 -637.23 -
EY 3.90 2.26 2.43 -3.35 -3.23 -2.19 -0.16 -
DY 5.44 4.24 4.11 3.38 3.46 3.14 4.29 17.13%
P/NAPS 0.55 0.34 0.38 0.41 0.41 0.43 0.31 46.50%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 24/01/03 24/10/02 26/07/02 23/04/02 21/02/02 26/10/01 26/07/01 -
Price 0.52 0.56 0.68 0.86 0.81 0.77 0.72 -
P/RPS 0.21 0.27 0.30 0.40 0.40 0.43 0.32 -24.46%
P/EPS 24.24 38.15 38.26 -32.07 -31.31 -41.85 -655.43 -
EY 4.13 2.62 2.61 -3.12 -3.19 -2.39 -0.15 -
DY 5.75 4.93 4.41 3.15 3.42 3.42 4.17 23.86%
P/NAPS 0.52 0.29 0.35 0.44 0.42 0.40 0.32 38.17%

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