[PENSONI] QoQ TTM Result on 31-Aug-2010 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 55.36%
YoY- 142.65%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 297,963 322,938 316,592 317,012 303,776 281,014 270,262 6.72%
PBT 5,279 7,816 7,340 7,090 5,265 4,047 4,487 11.45%
Tax -2,263 -2,252 -2,187 -2,002 -2,097 -1,636 -1,780 17.37%
NP 3,016 5,564 5,153 5,088 3,168 2,411 2,707 7.47%
-
NP to SH 3,095 5,471 5,017 5,200 3,347 2,443 2,854 5.55%
-
Tax Rate 42.87% 28.81% 29.80% 28.24% 39.83% 40.43% 39.67% -
Total Cost 294,947 317,374 311,439 311,924 300,608 278,603 267,555 6.72%
-
Net Worth 101,636 98,837 99,305 97,230 95,136 92,083 95,457 4.27%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 101,636 98,837 99,305 97,230 95,136 92,083 95,457 4.27%
NOSH 92,397 92,371 92,808 92,600 92,365 92,083 92,676 -0.20%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 1.01% 1.72% 1.63% 1.60% 1.04% 0.86% 1.00% -
ROE 3.05% 5.54% 5.05% 5.35% 3.52% 2.65% 2.99% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 322.48 349.61 341.12 342.34 328.88 305.17 291.62 6.94%
EPS 3.35 5.92 5.41 5.62 3.62 2.65 3.08 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.07 1.05 1.03 1.00 1.03 4.48%
Adjusted Per Share Value based on latest NOSH - 92,600
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 189.31 205.18 201.15 201.42 193.01 178.54 171.71 6.72%
EPS 1.97 3.48 3.19 3.30 2.13 1.55 1.81 5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6458 0.628 0.6309 0.6178 0.6045 0.5851 0.6065 4.27%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.61 0.69 0.52 0.44 0.41 0.42 0.48 -
P/RPS 0.19 0.20 0.15 0.13 0.12 0.14 0.16 12.15%
P/EPS 18.21 11.65 9.62 7.84 11.31 15.83 15.59 10.92%
EY 5.49 8.58 10.40 12.76 8.84 6.32 6.42 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.49 0.42 0.40 0.42 0.47 11.05%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 28/04/11 31/01/11 28/10/10 26/07/10 22/04/10 26/01/10 -
Price 0.60 0.68 0.75 0.48 0.46 0.43 0.59 -
P/RPS 0.19 0.19 0.22 0.14 0.14 0.14 0.20 -3.36%
P/EPS 17.91 11.48 13.87 8.55 12.69 16.21 19.16 -4.40%
EY 5.58 8.71 7.21 11.70 7.88 6.17 5.22 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.70 0.46 0.45 0.43 0.57 -2.35%

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