[PENSONI] YoY Cumulative Quarter Result on 30-Nov-2017 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 5.51%
YoY- 14.33%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 163,829 148,247 170,042 165,770 169,602 190,388 194,009 -2.77%
PBT 7,746 -1,430 1,321 2,479 1,989 5,172 2,469 20.97%
Tax -1,207 -254 -1,140 -245 -31 -195 -24 92.01%
NP 6,539 -1,684 181 2,234 1,958 4,977 2,445 17.79%
-
NP to SH 6,623 -1,431 210 2,258 1,975 4,993 2,796 15.44%
-
Tax Rate 15.58% - 86.30% 9.88% 1.56% 3.77% 0.97% -
Total Cost 157,290 149,931 169,861 163,536 167,644 185,411 191,564 -3.22%
-
Net Worth 124,481 114,107 115,404 123,184 117,997 114,107 97,251 4.19%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 1,620 - - - - - - -
Div Payout % 24.47% - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 124,481 114,107 115,404 123,184 117,997 114,107 97,251 4.19%
NOSH 129,668 129,668 129,668 129,668 129,668 129,668 129,668 0.00%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 3.99% -1.14% 0.11% 1.35% 1.15% 2.61% 1.26% -
ROE 5.32% -1.25% 0.18% 1.83% 1.67% 4.38% 2.88% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 126.34 114.33 131.14 127.84 130.80 146.83 149.62 -2.77%
EPS 5.11 -1.10 0.16 1.74 1.52 3.85 2.16 15.41%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.88 0.89 0.95 0.91 0.88 0.75 4.19%
Adjusted Per Share Value based on latest NOSH - 129,668
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 104.09 94.19 108.04 105.32 107.76 120.96 123.27 -2.77%
EPS 4.21 -0.91 0.13 1.43 1.25 3.17 1.78 15.41%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7909 0.725 0.7332 0.7827 0.7497 0.725 0.6179 4.19%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.525 0.34 0.48 0.61 0.67 0.59 0.46 -
P/RPS 0.42 0.30 0.37 0.48 0.51 0.40 0.31 5.18%
P/EPS 10.28 -30.81 296.38 35.03 43.99 15.32 21.33 -11.44%
EY 9.73 -3.25 0.34 2.85 2.27 6.53 4.69 12.92%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.39 0.54 0.64 0.74 0.67 0.61 -1.70%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 26/01/21 21/01/20 24/01/19 25/01/18 26/01/17 27/01/16 23/01/15 -
Price 0.615 0.325 0.42 0.65 0.64 0.69 0.425 -
P/RPS 0.49 0.28 0.32 0.51 0.49 0.47 0.28 9.76%
P/EPS 12.04 -29.45 259.34 37.33 42.02 17.92 19.71 -7.87%
EY 8.31 -3.40 0.39 2.68 2.38 5.58 5.07 8.57%
DY 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.37 0.47 0.68 0.70 0.78 0.57 1.94%

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