[PENSONI] YoY Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 382.78%
YoY- 43.95%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 359,994 346,578 301,242 275,610 293,662 342,170 267,584 5.06%
PBT 10,684 6,474 8,566 4,416 3,026 1,744 8,100 4.71%
Tax -26 -70 -888 -708 -378 -566 -800 -43.47%
NP 10,658 6,404 7,678 3,708 2,648 1,178 7,300 6.50%
-
NP to SH 10,558 6,764 7,434 4,094 2,844 2,984 6,296 8.98%
-
Tax Rate 0.24% 1.08% 10.37% 16.03% 12.49% 32.45% 9.88% -
Total Cost 349,336 340,174 293,564 271,902 291,014 340,992 260,284 5.02%
-
Net Worth 90,761 100,070 99,181 95,403 93,261 91,744 97,217 -1.13%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 90,761 100,070 99,181 95,403 93,261 91,744 97,217 -1.13%
NOSH 92,614 92,657 92,693 92,624 92,337 92,670 92,588 0.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 2.96% 1.85% 2.55% 1.35% 0.90% 0.34% 2.73% -
ROE 11.63% 6.76% 7.50% 4.29% 3.05% 3.25% 6.48% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 388.70 374.04 324.99 297.56 318.03 369.23 289.00 5.05%
EPS 11.40 7.30 8.02 4.42 3.08 3.22 6.80 8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.08 1.07 1.03 1.01 0.99 1.05 -1.14%
Adjusted Per Share Value based on latest NOSH - 92,676
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 228.73 220.20 191.40 175.11 186.58 217.40 170.01 5.06%
EPS 6.71 4.30 4.72 2.60 1.81 1.90 4.00 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5767 0.6358 0.6302 0.6062 0.5925 0.5829 0.6177 -1.13%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.52 0.53 0.52 0.48 0.34 0.51 0.52 -
P/RPS 0.13 0.14 0.16 0.16 0.11 0.14 0.18 -5.27%
P/EPS 4.56 7.26 6.48 10.86 11.04 15.84 7.65 -8.25%
EY 21.92 13.77 15.42 9.21 9.06 6.31 13.08 8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.49 0.47 0.34 0.52 0.50 0.97%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 22/01/13 19/01/12 31/01/11 26/01/10 21/01/09 30/01/08 29/01/07 -
Price 0.46 0.50 0.75 0.59 0.37 0.50 0.54 -
P/RPS 0.12 0.13 0.23 0.20 0.12 0.14 0.19 -7.36%
P/EPS 4.04 6.85 9.35 13.35 12.01 15.53 7.94 -10.64%
EY 24.78 14.60 10.69 7.49 8.32 6.44 12.59 11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.70 0.57 0.37 0.51 0.51 -1.35%

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