[PENSONI] YoY Quarter Result on 31-May-2013 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -5858.82%
YoY- 84.77%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 103,629 90,036 89,651 93,126 90,273 67,695 92,670 1.87%
PBT 4,697 13,089 -2,705 -1,553 -13,165 -247 2,290 12.70%
Tax -276 -338 897 -338 117 -1,408 -1,397 -23.66%
NP 4,421 12,751 -1,808 -1,891 -13,048 -1,655 893 30.51%
-
NP to SH 4,423 12,744 -1,641 -1,958 -12,856 -1,518 858 31.40%
-
Tax Rate 5.88% 2.58% - - - - 61.00% -
Total Cost 99,208 77,285 91,459 95,017 103,321 69,350 91,777 1.30%
-
Net Worth 115,404 108,921 95,954 87,988 86,126 101,636 95,136 3.26%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 3,890 4,538 2,593 - - - - -
Div Payout % 87.95% 35.61% 0.00% - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 115,404 108,921 95,954 87,988 86,126 101,636 95,136 3.26%
NOSH 129,668 129,668 129,668 92,620 92,609 92,397 92,365 5.81%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 4.27% 14.16% -2.02% -2.03% -14.45% -2.44% 0.96% -
ROE 3.83% 11.70% -1.71% -2.23% -14.93% -1.49% 0.90% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 79.92 69.44 69.14 100.55 97.48 73.27 100.33 -3.71%
EPS 3.41 9.83 -1.27 -1.51 -14.00 -1.64 0.93 24.15%
DPS 3.00 3.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.74 0.95 0.93 1.10 1.03 -2.40%
Adjusted Per Share Value based on latest NOSH - 92,620
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 65.84 57.21 56.96 59.17 57.36 43.01 58.88 1.87%
EPS 2.81 8.10 -1.04 -1.24 -8.17 -0.96 0.55 31.20%
DPS 2.47 2.88 1.65 0.00 0.00 0.00 0.00 -
NAPS 0.7332 0.692 0.6097 0.559 0.5472 0.6458 0.6045 3.26%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.63 0.415 0.43 0.52 0.49 0.61 0.41 -
P/RPS 0.79 0.60 0.62 0.52 0.50 0.83 0.41 11.53%
P/EPS 18.47 4.22 -33.98 -24.60 -3.53 -37.13 44.14 -13.50%
EY 5.41 23.68 -2.94 -4.07 -28.33 -2.69 2.27 15.55%
DY 4.76 8.43 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.58 0.55 0.53 0.55 0.40 10.02%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 27/07/16 24/07/15 31/07/14 31/07/13 27/07/12 29/07/11 26/07/10 -
Price 0.67 0.525 0.475 0.655 0.48 0.60 0.46 -
P/RPS 0.84 0.76 0.69 0.65 0.49 0.82 0.46 10.54%
P/EPS 19.64 5.34 -37.53 -30.98 -3.46 -36.52 49.52 -14.27%
EY 5.09 18.72 -2.66 -3.23 -28.92 -2.74 2.02 16.63%
DY 4.48 6.67 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.64 0.69 0.52 0.55 0.45 8.87%

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