[PENSONI] QoQ TTM Result on 30-Nov-2021 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- -11.11%
YoY- 35.46%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 323,701 325,005 334,818 335,269 329,199 339,159 309,997 2.91%
PBT 12,248 15,036 11,152 15,571 17,985 17,731 13,023 -3.99%
Tax -1,560 -1,190 -352 -930 -1,129 -1,751 -2,385 -24.59%
NP 10,688 13,846 10,800 14,641 16,856 15,980 10,638 0.31%
-
NP to SH 11,696 14,469 11,248 15,041 16,920 16,317 11,028 3.98%
-
Tax Rate 12.74% 7.91% 3.16% 5.97% 6.28% 9.88% 18.31% -
Total Cost 313,013 311,159 324,018 320,628 312,343 323,179 299,359 3.00%
-
Net Worth 133,967 142,573 135,042 131,390 132,692 130,964 128,371 2.87%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 1,577 1,577 1,296 1,296 2,917 2,917 1,620 -1.77%
Div Payout % 13.48% 10.90% 11.53% 8.62% 17.24% 17.88% 14.70% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 133,967 142,573 135,042 131,390 132,692 130,964 128,371 2.87%
NOSH 129,668 129,668 129,668 129,668 129,668 129,668 129,668 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 3.30% 4.26% 3.23% 4.37% 5.12% 4.71% 3.43% -
ROE 8.73% 10.15% 8.33% 11.45% 12.75% 12.46% 8.59% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 275.46 257.59 265.29 265.38 260.50 261.56 239.07 9.87%
EPS 9.95 11.47 8.91 11.91 13.39 12.58 8.50 11.03%
DPS 1.34 1.25 1.03 1.03 2.31 2.25 1.25 4.73%
NAPS 1.14 1.13 1.07 1.04 1.05 1.01 0.99 9.83%
Adjusted Per Share Value based on latest NOSH - 129,668
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 205.67 206.49 212.73 213.02 209.16 215.49 196.96 2.91%
EPS 7.43 9.19 7.15 9.56 10.75 10.37 7.01 3.94%
DPS 1.00 1.00 0.82 0.82 1.85 1.85 1.03 -1.94%
NAPS 0.8512 0.9059 0.858 0.8348 0.8431 0.8321 0.8156 2.88%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.515 0.55 0.57 0.575 0.715 0.715 0.67 -
P/RPS 0.19 0.21 0.21 0.22 0.27 0.27 0.28 -22.72%
P/EPS 5.17 4.80 6.40 4.83 5.34 5.68 7.88 -24.43%
EY 19.33 20.85 15.64 20.71 18.73 17.60 12.69 32.28%
DY 2.61 2.27 1.80 1.78 3.23 3.15 1.87 24.81%
P/NAPS 0.45 0.49 0.53 0.55 0.68 0.71 0.68 -24.00%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 27/10/22 28/07/22 28/04/22 27/01/22 25/10/21 27/08/21 26/04/21 -
Price 0.51 0.53 0.605 0.585 0.695 0.715 0.76 -
P/RPS 0.19 0.21 0.23 0.22 0.27 0.27 0.32 -29.28%
P/EPS 5.12 4.62 6.79 4.91 5.19 5.68 8.94 -30.96%
EY 19.52 21.64 14.73 20.35 19.26 17.60 11.19 44.76%
DY 2.63 2.36 1.70 1.75 3.32 3.15 1.64 36.88%
P/NAPS 0.45 0.47 0.57 0.56 0.66 0.71 0.77 -30.03%

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