[PENSONI] YoY Cumulative 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- 53.24%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 209,380 238,998 198,620 138,727 126,721 108,866 90,950 14.89%
PBT 2,720 1,693 5,324 3,567 3,039 2,334 1,180 14.91%
Tax -679 -666 -1,550 -449 -400 -678 -439 7.53%
NP 2,041 1,027 3,774 3,118 2,639 1,656 741 18.37%
-
NP to SH 2,275 2,363 3,304 3,172 2,639 1,656 741 20.53%
-
Tax Rate 24.96% 39.34% 29.11% 12.59% 13.16% 29.05% 37.20% -
Total Cost 207,339 237,971 194,846 135,609 124,082 107,210 90,209 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 2.46% 2.60% 3.57% 3.49% 3.16% 1.94% 0.83% -
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 226.41 257.91 214.61 149.57 136.85 235.35 196.38 2.39%
EPS 2.46 2.55 3.57 3.42 2.85 3.58 1.60 7.42%
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 133.03 151.85 126.19 88.14 80.51 69.17 57.79 14.89%
EPS 1.45 1.50 2.10 2.02 1.68 1.05 0.47 20.63%
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 0.14 0.18 0.26 0.37 0.41 0.28 0.25 -9.20%
P/EPS 12.60 18.43 15.41 16.08 19.65 18.44 31.25 -14.03%
EY 7.94 5.43 6.49 6.22 5.09 5.42 3.20 16.33%
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 0.16 0.18 0.24 0.37 0.37 0.24 0.24 -6.52%
P/EPS 14.63 18.04 14.57 16.08 17.89 15.64 29.37 -10.95%
EY 6.83 5.54 6.87 6.22 5.59 6.39 3.40 12.31%
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