[PENSONI] YoY Cumulative Quarter Result on 29-Feb-2004 [#3]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
19-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 24.7%
YoY- 123.48%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 198,620 138,727 126,721 108,866 90,950 78,223 71,184 18.64%
PBT 5,324 3,567 3,039 2,334 1,180 1,048 2,278 15.19%
Tax -1,550 -449 -400 -678 -439 -539 -300 31.46%
NP 3,774 3,118 2,639 1,656 741 509 1,978 11.36%
-
NP to SH 3,304 3,172 2,639 1,656 741 509 1,978 8.92%
-
Tax Rate 29.11% 12.59% 13.16% 29.05% 37.20% 51.43% 13.17% -
Total Cost 194,846 135,609 124,082 107,210 90,209 77,714 69,206 18.82%
-
Net Worth 92,549 90,893 83,494 85,575 89,383 90,694 62,001 6.90%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 92,549 90,893 83,494 85,575 89,383 90,694 62,001 6.90%
NOSH 92,549 92,748 92,596 46,256 46,312 46,272 30,244 20.48%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 1.90% 2.25% 2.08% 1.52% 0.81% 0.65% 2.78% -
ROE 3.57% 3.49% 3.16% 1.94% 0.83% 0.56% 3.19% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 214.61 149.57 136.85 235.35 196.38 169.05 235.36 -1.52%
EPS 3.57 3.42 2.85 3.58 1.60 1.10 6.54 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.9017 1.85 1.93 1.96 2.05 -11.27%
Adjusted Per Share Value based on latest NOSH - 46,197
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 126.19 88.14 80.51 69.17 57.79 49.70 45.23 18.64%
EPS 2.10 2.02 1.68 1.05 0.47 0.32 1.26 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.588 0.5775 0.5305 0.5437 0.5679 0.5762 0.3939 6.90%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.55 0.55 0.56 0.66 0.50 0.80 0.89 -
P/RPS 0.26 0.37 0.41 0.28 0.25 0.47 0.38 -6.12%
P/EPS 15.41 16.08 19.65 18.44 31.25 72.73 13.61 2.09%
EY 6.49 6.22 5.09 5.42 3.20 1.37 7.35 -2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.62 0.36 0.26 0.41 0.43 4.18%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 10/05/06 27/04/05 19/04/04 21/04/03 23/04/02 24/04/01 -
Price 0.52 0.55 0.51 0.56 0.47 0.86 0.70 -
P/RPS 0.24 0.37 0.37 0.24 0.24 0.51 0.30 -3.64%
P/EPS 14.57 16.08 17.89 15.64 29.37 78.18 10.70 5.27%
EY 6.87 6.22 5.59 6.39 3.40 1.28 9.34 -4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.57 0.30 0.24 0.44 0.34 7.33%

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