[PENSONI] YoY Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 2.16%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 279,173 318,664 264,826 184,969 168,961 145,154 121,266 14.89%
PBT 3,626 2,257 7,098 4,756 4,052 3,112 1,573 14.91%
Tax -905 -888 -2,066 -598 -533 -904 -585 7.53%
NP 2,721 1,369 5,032 4,157 3,518 2,208 988 18.37%
-
NP to SH 3,033 3,150 4,405 4,229 3,518 2,208 988 20.53%
-
Tax Rate 24.96% 39.34% 29.11% 12.57% 13.15% 29.05% 37.19% -
Total Cost 276,452 317,294 259,794 180,812 165,442 142,946 120,278 14.86%
-
Net Worth 92,479 90,813 92,549 90,893 83,494 85,575 89,383 0.56%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 92,479 90,813 92,549 90,893 83,494 85,575 89,383 0.56%
NOSH 92,479 92,666 92,549 92,748 92,596 46,256 46,312 12.20%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 0.97% 0.43% 1.90% 2.25% 2.08% 1.52% 0.81% -
ROE 3.28% 3.47% 4.76% 4.65% 4.21% 2.58% 1.11% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 301.88 343.88 286.15 199.43 182.47 313.80 261.84 2.39%
EPS 3.28 3.40 4.76 4.56 3.80 4.77 2.13 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 1.00 0.98 0.9017 1.85 1.93 -10.37%
Adjusted Per Share Value based on latest NOSH - 92,605
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 177.38 202.47 168.26 117.52 107.35 92.23 77.05 14.89%
EPS 1.93 2.00 2.80 2.69 2.24 1.40 0.63 20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5876 0.577 0.588 0.5775 0.5305 0.5437 0.5679 0.56%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.31 0.47 0.55 0.55 0.56 0.66 0.50 -
P/RPS 0.10 0.14 0.19 0.28 0.31 0.21 0.19 -10.13%
P/EPS 9.45 13.82 11.55 12.06 14.74 13.83 23.44 -14.03%
EY 10.58 7.23 8.65 8.29 6.79 7.23 4.27 16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.48 0.55 0.56 0.62 0.36 0.26 2.97%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 28/04/09 29/04/08 27/04/07 10/05/06 27/04/05 19/04/04 21/04/03 -
Price 0.36 0.46 0.52 0.55 0.51 0.56 0.47 -
P/RPS 0.12 0.13 0.18 0.28 0.28 0.18 0.18 -6.52%
P/EPS 10.98 13.53 10.92 12.06 13.42 11.73 22.03 -10.94%
EY 9.11 7.39 9.15 8.29 7.45 8.52 4.54 12.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.52 0.56 0.57 0.30 0.24 6.98%

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