[PENSONI] QoQ TTM Result on 30-Nov-2008 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 222.34%
YoY- 293.87%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 267,225 279,288 291,982 297,346 297,655 321,600 342,482 -15.20%
PBT 3,807 3,792 3,441 3,055 151 2,414 3,688 2.13%
Tax -1,698 -1,661 -1,337 -1,230 -594 -1,278 -5,161 -52.24%
NP 2,109 2,131 2,104 1,825 -443 1,136 -1,473 -
-
NP to SH 2,143 1,987 2,132 2,150 667 2,462 -356 -
-
Tax Rate 44.60% 43.80% 38.85% 40.26% 393.38% 52.94% 139.94% -
Total Cost 265,116 277,157 289,878 295,521 298,098 320,464 343,955 -15.89%
-
Net Worth 92,173 94,166 92,717 93,821 91,466 127,400 90,806 0.99%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - 1,625 1,625 1,625 1,625 2,316 -
Div Payout % - - 76.22% 75.58% 243.63% 66.00% 0.00% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 92,173 94,166 92,717 93,821 91,466 127,400 90,806 0.99%
NOSH 92,173 94,166 92,717 92,892 93,333 130,000 92,659 -0.34%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 0.79% 0.76% 0.72% 0.61% -0.15% 0.35% -0.43% -
ROE 2.32% 2.11% 2.30% 2.29% 0.73% 1.93% -0.39% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 289.91 296.59 314.92 320.10 318.92 247.38 369.61 -14.91%
EPS 2.32 2.11 2.30 2.31 0.71 1.89 -0.38 -
DPS 0.00 0.00 1.75 1.75 1.74 1.25 2.50 -
NAPS 1.00 1.00 1.00 1.01 0.98 0.98 0.98 1.35%
Adjusted Per Share Value based on latest NOSH - 92,892
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 169.78 177.45 185.51 188.92 189.12 204.33 217.60 -15.20%
EPS 1.36 1.26 1.35 1.37 0.42 1.56 -0.23 -
DPS 0.00 0.00 1.03 1.03 1.03 1.03 1.47 -
NAPS 0.5856 0.5983 0.5891 0.5961 0.5811 0.8094 0.5769 1.00%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.49 0.30 0.31 0.34 0.38 0.45 0.47 -
P/RPS 0.17 0.10 0.10 0.11 0.12 0.18 0.13 19.52%
P/EPS 21.08 14.22 13.48 14.69 53.17 23.76 -122.33 -
EY 4.74 7.03 7.42 6.81 1.88 4.21 -0.82 -
DY 0.00 0.00 5.65 5.15 4.58 2.78 5.32 -
P/NAPS 0.49 0.30 0.31 0.34 0.39 0.46 0.48 1.38%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 28/07/09 28/04/09 21/01/09 24/10/08 29/07/08 29/04/08 -
Price 0.40 0.41 0.36 0.37 0.31 0.45 0.46 -
P/RPS 0.14 0.14 0.11 0.12 0.10 0.18 0.12 10.79%
P/EPS 17.20 19.43 15.66 15.99 43.38 23.76 -119.73 -
EY 5.81 5.15 6.39 6.26 2.31 4.21 -0.84 -
DY 0.00 0.00 4.87 4.73 5.62 2.78 5.43 -
P/NAPS 0.40 0.41 0.36 0.37 0.32 0.46 0.47 -10.16%

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