[PENSONI] YoY Annualized Quarter 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- 1169.64%

YoY- -4.69%

Quarter Report

PENSONI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Annualized Quarter Result
Revenue	346,578	301,242	275,610	293,662	342,170	267,584	174,392	12.12%
YoY %	15.05%	9.30%	-6.15%	-14.18%	27.87%	53.44%	-	-
Horiz. %	198.74%	172.74%	158.04%	168.39%	196.21%	153.44%	100.00%	-
PBT	6,474	8,566	4,416	3,026	1,744	8,100	4,782	5.17%
YoY %	-24.42%	93.98%	45.94%	73.51%	-78.47%	69.39%	-	-
Horiz. %	135.38%	179.13%	92.35%	63.28%	36.47%	169.39%	100.00%	-
Tax	-70	-888	-708	-378	-566	-800	-458	-26.86%
YoY %	92.12%	-25.42%	-87.30%	33.22%	29.25%	-74.67%	-	-
Horiz. %	15.28%	193.89%	154.59%	82.53%	123.58%	174.67%	100.00%	-
NP	6,404	7,678	3,708	2,648	1,178	7,300	4,324	6.76%
YoY %	-16.59%	107.07%	40.03%	124.79%	-83.86%	68.83%	-	-
Horiz. %	148.10%	177.57%	85.75%	61.24%	27.24%	168.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,764	7,434	4,094	2,844	2,984	6,296	4,140	8.52%
YoY %	-9.01%	81.58%	43.95%	-4.69%	-52.60%	52.08%	-	-
Horiz. %	163.38%	179.57%	98.89%	68.70%	72.08%	152.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.08%	10.37%	16.03%	12.49%	32.45%	9.88%	9.58%	-
YoY %	-89.59%	-35.31%	28.34%	-61.51%	228.44%	3.13%	-	-
Horiz. %	11.27%	108.25%	167.33%	130.38%	338.73%	103.13%	100.00%	-
Total Cost	340,174	293,564	271,902	291,014	340,992	260,284	170,068	12.24%
YoY %	15.88%	7.97%	-6.57%	-14.66%	31.01%	53.05%	-	-
Horiz. %	200.02%	172.62%	159.88%	171.12%	200.50%	153.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,070	99,181	95,403	93,261	91,744	97,217	93,744	1.09%
YoY %	0.90%	3.96%	2.30%	1.65%	-5.63%	3.70%	-	-
Horiz. %	106.75%	105.80%	101.77%	99.48%	97.87%	103.70%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Equity
Net Worth	100,070	99,181	95,403	93,261	91,744	97,217	93,744	1.09%
YoY %	0.90%	3.96%	2.30%	1.65%	-5.63%	3.70%	-	-
Horiz. %	106.75%	105.80%	101.77%	99.48%	97.87%	103.70%	100.00%	-
NOSH	92,657	92,693	92,624	92,337	92,670	92,588	92,825	-0.03%
YoY %	-0.04%	0.07%	0.31%	-0.36%	0.09%	-0.26%	-	-
Horiz. %	99.82%	99.86%	99.78%	99.47%	99.83%	99.74%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Ratio Analysis
NP Margin	1.85%	2.55%	1.35%	0.90%	0.34%	2.73%	2.48%	-
YoY %	-27.45%	88.89%	50.00%	164.71%	-87.55%	10.08%	-	-
Horiz. %	74.60%	102.82%	54.44%	36.29%	13.71%	110.08%	100.00%	-
ROE	6.76%	7.50%	4.29%	3.05%	3.25%	6.48%	4.42%	-
YoY %	-9.87%	74.83%	40.66%	-6.15%	-49.85%	46.61%	-	-
Horiz. %	152.94%	169.68%	97.06%	69.00%	73.53%	146.61%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Per Share
RPS	374.04	324.99	297.56	318.03	369.23	289.00	187.87	12.15%
YoY %	15.09%	9.22%	-6.44%	-13.87%	27.76%	53.83%	-	-
Horiz. %	199.10%	172.99%	158.39%	169.28%	196.53%	153.83%	100.00%	-
EPS	7.30	8.02	4.42	3.08	3.22	6.80	4.46	8.55%
YoY %	-8.98%	81.45%	43.51%	-4.35%	-52.65%	52.47%	-	-
Horiz. %	163.68%	179.82%	99.10%	69.06%	72.20%	152.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.08	1.07	1.03	1.01	0.99	1.05	1.0099	1.12%
YoY %	0.93%	3.88%	1.98%	2.02%	-5.71%	3.97%	-	-
Horiz. %	106.94%	105.95%	101.99%	100.01%	98.03%	103.97%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 92,892
RPS	220.20	191.40	175.11	186.58	217.40	170.01	110.80	12.12%
YoY %	15.05%	9.30%	-6.15%	-14.18%	27.87%	53.44%	-	-
Horiz. %	198.74%	172.74%	158.04%	168.39%	196.21%	153.44%	100.00%	-
EPS	4.30	4.72	2.60	1.81	1.90	4.00	2.63	8.53%
YoY %	-8.90%	81.54%	43.65%	-4.74%	-52.50%	52.09%	-	-
Horiz. %	163.50%	179.47%	98.86%	68.82%	72.24%	152.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6358	0.6302	0.6062	0.5925	0.5829	0.6177	0.5956	1.09%
YoY %	0.89%	3.96%	2.31%	1.65%	-5.63%	3.71%	-	-
Horiz. %	106.75%	105.81%	101.78%	99.48%	97.87%	103.71%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	-
Price	0.53	0.52	0.48	0.34	0.51	0.52	0.52	-
P/RPS	0.14	0.16	0.16	0.11	0.14	0.18	0.28	-10.90%
YoY %	-12.50%	0.00%	45.45%	-21.43%	-22.22%	-35.71%	-	-
Horiz. %	50.00%	57.14%	57.14%	39.29%	50.00%	64.29%	100.00%	-
P/EPS	7.26	6.48	10.86	11.04	15.84	7.65	11.66	-7.58%
YoY %	12.04%	-40.33%	-1.63%	-30.30%	107.06%	-34.39%	-	-
Horiz. %	62.26%	55.57%	93.14%	94.68%	135.85%	65.61%	100.00%	-
EY	13.77	15.42	9.21	9.06	6.31	13.08	8.58	8.19%
YoY %	-10.70%	67.43%	1.66%	43.58%	-51.76%	52.45%	-	-
Horiz. %	160.49%	179.72%	107.34%	105.59%	73.54%	152.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.49	0.47	0.34	0.52	0.50	0.51	-0.66%
YoY %	0.00%	4.26%	38.24%	-34.62%	4.00%	-1.96%	-	-
Horiz. %	96.08%	96.08%	92.16%	66.67%	101.96%	98.04%	100.00%	-

	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	19/01/12	31/01/11	26/01/10	21/01/09	30/01/08	29/01/07	14/02/06	-
Price	0.50	0.75	0.59	0.37	0.50	0.54	0.51	-
P/RPS	0.13	0.23	0.20	0.12	0.14	0.19	0.27	-11.46%
YoY %	-43.48%	15.00%	66.67%	-14.29%	-26.32%	-29.63%	-	-
Horiz. %	48.15%	85.19%	74.07%	44.44%	51.85%	70.37%	100.00%	-
P/EPS	6.85	9.35	13.35	12.01	15.53	7.94	11.43	-8.17%
YoY %	-26.74%	-29.96%	11.16%	-22.67%	95.59%	-30.53%	-	-
Horiz. %	59.93%	81.80%	116.80%	105.07%	135.87%	69.47%	100.00%	-
EY	14.60	10.69	7.49	8.32	6.44	12.59	8.75	8.90%
YoY %	36.58%	42.72%	-9.98%	29.19%	-48.85%	43.89%	-	-
Horiz. %	166.86%	122.17%	85.60%	95.09%	73.60%	143.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.70	0.57	0.37	0.51	0.51	0.51	-1.70%
YoY %	-34.29%	22.81%	54.05%	-27.45%	0.00%	0.00%	-	-
Horiz. %	90.20%	137.25%	111.76%	72.55%	100.00%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos