[PENSONI] QoQ TTM 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- 37.0%
YoY- 68.44%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 322,938 316,592 317,012 303,776 281,014 270,262 267,225 13.49%
PBT 7,816 7,340 7,090 5,265 4,047 4,487 3,807 61.74%
Tax -2,252 -2,187 -2,002 -2,097 -1,636 -1,780 -1,698 20.77%
NP 5,564 5,153 5,088 3,168 2,411 2,707 2,109 91.26%
-
NP to SH 5,471 5,017 5,200 3,347 2,443 2,854 2,143 87.11%
-
Tax Rate 28.81% 29.80% 28.24% 39.83% 40.43% 39.67% 44.60% -
Total Cost 317,374 311,439 311,924 300,608 278,603 267,555 265,116 12.78%
-
Net Worth 98,837 99,305 97,230 95,136 92,083 95,457 92,173 4.77%
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 98,837 99,305 97,230 95,136 92,083 95,457 92,173 4.77%
NOSH 92,371 92,808 92,600 92,365 92,083 92,676 92,173 0.14%
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 1.72% 1.63% 1.60% 1.04% 0.86% 1.00% 0.79% -
ROE 5.54% 5.05% 5.35% 3.52% 2.65% 2.99% 2.32% -
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 349.61 341.12 342.34 328.88 305.17 291.62 289.91 13.33%
EPS 5.92 5.41 5.62 3.62 2.65 3.08 2.32 87.05%
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 205.18 201.15 201.42 193.01 178.54 171.71 169.78 13.49%
EPS 3.48 3.19 3.30 2.13 1.55 1.81 1.36 87.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.628 0.6309 0.6178 0.6045 0.5851 0.6065 0.5856 4.78%
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 0.20 0.15 0.13 0.12 0.14 0.16 0.17 11.47%
P/EPS 11.65 9.62 7.84 11.31 15.83 15.59 21.08 -32.72%
EY 8.58 10.40 12.76 8.84 6.32 6.42 4.74 48.68%
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 0.19 0.22 0.14 0.14 0.14 0.20 0.14 22.64%
P/EPS 11.48 13.87 8.55 12.69 16.21 19.16 17.20 -23.68%
EY 8.71 7.21 11.70 7.88 6.17 5.22 5.81 31.08%
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