[PENSONI] YoY Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -64.49%
YoY- 278.57%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 375,456 344,748 313,960 261,016 309,268 405,048 267,888 5.78%
PBT 13,884 8,140 8,112 812 752 9,804 9,644 6.25%
Tax -16 28 -20 -400 -252 -2,988 -728 -47.04%
NP 13,868 8,168 8,092 412 500 6,816 8,916 7.63%
-
NP to SH 13,580 8,096 8,260 848 224 7,404 6,748 12.35%
-
Tax Rate 0.12% -0.34% 0.25% 49.26% 33.51% 30.48% 7.55% -
Total Cost 361,588 336,580 305,868 260,604 308,768 398,232 258,972 5.71%
-
Net Worth 88,806 97,519 97,230 92,173 91,466 91,624 96,399 -1.35%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 88,806 97,519 97,230 92,173 91,466 91,624 96,399 -1.35%
NOSH 92,506 91,999 92,600 92,173 93,333 92,550 92,692 -0.03%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 3.69% 2.37% 2.58% 0.16% 0.16% 1.68% 3.33% -
ROE 15.29% 8.30% 8.50% 0.92% 0.24% 8.08% 7.00% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 405.87 374.73 339.05 283.18 331.36 437.65 289.01 5.81%
EPS 14.68 8.80 8.92 0.92 0.24 8.00 7.28 12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.06 1.05 1.00 0.98 0.99 1.04 -1.32%
Adjusted Per Share Value based on latest NOSH - 92,173
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 238.55 219.04 199.48 165.84 196.50 257.35 170.20 5.78%
EPS 8.63 5.14 5.25 0.54 0.14 4.70 4.29 12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5642 0.6196 0.6178 0.5856 0.5811 0.5821 0.6125 -1.35%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.53 0.53 0.44 0.49 0.38 0.56 0.47 -
P/RPS 0.13 0.14 0.13 0.17 0.11 0.13 0.16 -3.39%
P/EPS 3.61 6.02 4.93 53.26 158.33 7.00 6.46 -9.23%
EY 27.70 16.60 20.27 1.88 0.63 14.29 15.49 10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.42 0.49 0.39 0.57 0.45 3.39%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 25/10/12 28/10/11 28/10/10 27/10/09 24/10/08 29/10/07 27/10/06 -
Price 0.48 0.54 0.48 0.40 0.31 0.52 0.49 -
P/RPS 0.12 0.14 0.14 0.14 0.09 0.12 0.17 -5.63%
P/EPS 3.27 6.14 5.38 43.48 129.17 6.50 6.73 -11.32%
EY 30.58 16.30 18.58 2.30 0.77 15.38 14.86 12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.46 0.40 0.32 0.53 0.47 1.03%

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