[PENSONI] YoY TTM Result on 30-Nov-2006 [#2]

Stock

[PENSONI] PENSONIC HOLDINGS BHD

Announcement Date

29-Jan-2007

Admission Sponsor

Sponsor

Financial Year

31-May-2007

Quarter

30-Nov-2006 [#2]

Profit Trend

QoQ- 10.08%

YoY- 29.51%

Quarter Report

PENSONI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
TTM Result
Revenue	270,262	297,346	339,397	233,892	178,570	166,865	132,858	12.55%
YoY %	-9.11%	-12.39%	45.11%	30.98%	7.01%	25.60%	-	-
Horiz. %	203.42%	223.81%	255.46%	176.05%	134.41%	125.60%	100.00%	-
PBT	4,487	3,055	4,141	6,374	4,186	4,196	-3,299	-
YoY %	46.87%	-26.23%	-35.03%	52.27%	-0.24%	227.19%	-	-
Horiz. %	-136.01%	-92.60%	-125.52%	-193.21%	-126.89%	-127.19%	100.00%	-
Tax	-1,780	-1,230	-5,928	-1,359	-729	-360	61	-
YoY %	-44.72%	79.25%	-336.20%	-86.42%	-102.50%	-690.16%	-	-
Horiz. %	-2,918.03%	-2,016.39%	-9,718.03%	-2,227.87%	-1,195.08%	-590.16%	100.00%	-
NP	2,707	1,825	-1,787	5,015	3,457	3,836	-3,238	-
YoY %	48.33%	202.13%	-135.63%	45.07%	-9.88%	218.47%	-	-
Horiz. %	-83.60%	-56.36%	55.19%	-154.88%	-106.76%	-118.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,854	2,150	-1,109	4,358	3,365	3,836	-3,238	-
YoY %	32.74%	293.87%	-125.45%	29.51%	-12.28%	218.47%	-	-
Horiz. %	-88.14%	-66.40%	34.25%	-134.59%	-103.92%	-118.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.67%	40.26%	143.15%	21.32%	17.42%	8.58%	-	-
YoY %	-1.47%	-71.88%	571.44%	22.39%	103.03%	0.00%	-	-
Horiz. %	462.35%	469.23%	1,668.41%	248.48%	203.03%	100.00%	-	-
Total Cost	267,555	295,521	341,184	228,877	175,113	163,029	136,096	11.91%
YoY %	-9.46%	-13.38%	49.07%	30.70%	7.41%	19.79%	-	-
Horiz. %	196.59%	217.14%	250.69%	168.17%	128.67%	119.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	95,457	93,821	91,130	97,091	93,262	88,123	85,644	1.82%
YoY %	1.74%	2.95%	-6.14%	4.11%	5.83%	2.89%	-	-
Horiz. %	111.46%	109.55%	106.41%	113.37%	108.89%	102.89%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	-	1,625	2,316	2,249	1,860	1,390	463	-
YoY %	-	-29.84%	2.98%	20.91%	33.81%	200.22%	-	-
Horiz. %	-	350.97%	500.22%	485.75%	401.73%	300.22%	100.00%	-
Div Payout %	-	75.58%	0.00%	51.63%	55.27%	36.24%	0.00%	-
YoY %	-	0.00%	0.00%	-6.59%	52.51%	0.00%	-	-
Horiz. %	-	208.55%	0.00%	142.47%	152.51%	100.00%	-	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	95,457	93,821	91,130	97,091	93,262	88,123	85,644	1.82%
YoY %	1.74%	2.95%	-6.14%	4.11%	5.83%	2.89%	-	-
Horiz. %	111.46%	109.55%	106.41%	113.37%	108.89%	102.89%	100.00%	-
NOSH	92,676	92,892	92,051	92,468	92,347	46,380	46,294	12.25%
YoY %	-0.23%	0.91%	-0.45%	0.13%	99.11%	0.19%	-	-
Horiz. %	200.19%	200.66%	198.84%	199.74%	199.48%	100.19%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	1.00%	0.61%	-0.53%	2.14%	1.94%	2.30%	-2.44%	-
YoY %	63.93%	215.09%	-124.77%	10.31%	-15.65%	194.26%	-	-
Horiz. %	-40.98%	-25.00%	21.72%	-87.70%	-79.51%	-94.26%	100.00%	-
ROE	2.99%	2.29%	-1.22%	4.49%	3.61%	4.35%	-3.78%	-
YoY %	30.57%	287.70%	-127.17%	24.38%	-17.01%	215.08%	-	-
Horiz. %	-79.10%	-60.58%	32.28%	-118.78%	-95.50%	-115.08%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	291.62	320.10	368.70	252.94	193.37	359.77	286.98	0.26%
YoY %	-8.90%	-13.18%	45.77%	30.81%	-46.25%	25.36%	-	-
Horiz. %	101.62%	111.54%	128.48%	88.14%	67.38%	125.36%	100.00%	-
EPS	3.08	2.31	-1.20	4.71	3.64	8.27	-6.99	-
YoY %	33.33%	292.50%	-125.48%	29.40%	-55.99%	218.31%	-	-
Horiz. %	-44.06%	-33.05%	17.17%	-67.38%	-52.07%	-118.31%	100.00%	-
DPS	0.00	1.75	2.50	2.43	2.00	3.00	1.00	-
YoY %	0.00%	-30.00%	2.88%	21.50%	-33.33%	200.00%	-	-
Horiz. %	0.00%	175.00%	250.00%	243.00%	200.00%	300.00%	100.00%	-
NAPS	1.03	1.01	0.99	1.05	1.0099	1.90	1.85	-9.29%
YoY %	1.98%	2.02%	-5.71%	3.97%	-46.85%	2.70%	-	-
Horiz. %	55.68%	54.59%	53.51%	56.76%	54.59%	102.70%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 92,468
RPS	171.71	188.92	215.64	148.61	113.46	106.02	84.41	12.55%
YoY %	-9.11%	-12.39%	45.10%	30.98%	7.02%	25.60%	-	-
Horiz. %	203.42%	223.81%	255.47%	176.06%	134.42%	125.60%	100.00%	-
EPS	1.81	1.37	-0.70	2.77	2.14	2.44	-2.06	-
YoY %	32.12%	295.71%	-125.27%	29.44%	-12.30%	218.45%	-	-
Horiz. %	-87.86%	-66.50%	33.98%	-134.47%	-103.88%	-118.45%	100.00%	-
DPS	0.00	1.03	1.47	1.43	1.18	0.88	0.29	-
YoY %	0.00%	-29.93%	2.80%	21.19%	34.09%	203.45%	-	-
Horiz. %	0.00%	355.17%	506.90%	493.10%	406.90%	303.45%	100.00%	-
NAPS	0.6065	0.5961	0.579	0.6169	0.5925	0.5599	0.5442	1.82%
YoY %	1.74%	2.95%	-6.14%	4.12%	5.82%	2.88%	-	-
Horiz. %	111.45%	109.54%	106.39%	113.36%	108.88%	102.88%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	0.48	0.34	0.51	0.52	0.52	0.54	0.56	-
P/RPS	0.16	0.11	0.14	0.21	0.27	0.15	0.20	-3.64%
YoY %	45.45%	-21.43%	-33.33%	-22.22%	80.00%	-25.00%	-	-
Horiz. %	80.00%	55.00%	70.00%	105.00%	135.00%	75.00%	100.00%	-
P/EPS	15.59	14.69	-42.33	11.03	14.27	6.53	-8.01	-
YoY %	6.13%	134.70%	-483.77%	-22.70%	118.53%	181.52%	-	-
Horiz. %	-194.63%	-183.40%	528.46%	-137.70%	-178.15%	-81.52%	100.00%	-
EY	6.42	6.81	-2.36	9.06	7.01	15.32	-12.49	-
YoY %	-5.73%	388.56%	-126.05%	29.24%	-54.24%	222.66%	-	-
Horiz. %	-51.40%	-54.52%	18.90%	-72.54%	-56.12%	-122.66%	100.00%	-
DY	0.00	5.15	4.90	4.68	3.85	5.56	1.79	-
YoY %	0.00%	5.10%	4.70%	21.56%	-30.76%	210.61%	-	-
Horiz. %	0.00%	287.71%	273.74%	261.45%	215.08%	310.61%	100.00%	-
P/NAPS	0.47	0.34	0.52	0.50	0.51	0.28	0.30	7.76%
YoY %	38.24%	-34.62%	4.00%	-1.96%	82.14%	-6.67%	-	-
Horiz. %	156.67%	113.33%	173.33%	166.67%	170.00%	93.33%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	26/01/10	21/01/09	30/01/08	29/01/07	14/02/06	13/01/05	07/01/04	-
Price	0.59	0.37	0.50	0.54	0.51	0.59	0.53	-
P/RPS	0.20	0.12	0.14	0.21	0.26	0.16	0.18	1.76%
YoY %	66.67%	-14.29%	-33.33%	-19.23%	62.50%	-11.11%	-	-
Horiz. %	111.11%	66.67%	77.78%	116.67%	144.44%	88.89%	100.00%	-
P/EPS	19.16	15.99	-41.50	11.46	14.00	7.13	-7.58	-
YoY %	19.82%	138.53%	-462.13%	-18.14%	96.35%	194.06%	-	-
Horiz. %	-252.77%	-210.95%	547.49%	-151.19%	-184.70%	-94.06%	100.00%	-
EY	5.22	6.26	-2.41	8.73	7.14	14.02	-13.20	-
YoY %	-16.61%	359.75%	-127.61%	22.27%	-49.07%	206.21%	-	-
Horiz. %	-39.55%	-47.42%	18.26%	-66.14%	-54.09%	-106.21%	100.00%	-
DY	0.00	4.73	5.00	4.51	3.92	5.08	1.89	-
YoY %	0.00%	-5.40%	10.86%	15.05%	-22.83%	168.78%	-	-
Horiz. %	0.00%	250.26%	264.55%	238.62%	207.41%	268.78%	100.00%	-
P/NAPS	0.57	0.37	0.51	0.51	0.51	0.31	0.29	11.90%
YoY %	54.05%	-27.45%	0.00%	0.00%	64.52%	6.90%	-	-
Horiz. %	196.55%	127.59%	175.86%	175.86%	175.86%	106.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos