[PENSONI] YoY TTM Result on 30-Nov-2009 [#2]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 33.18%
YoY- 32.74%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 355,351 320,631 316,592 270,262 297,346 339,397 233,892 7.21%
PBT -8,959 3,882 7,340 4,487 3,055 4,141 6,374 -
Tax 99 -1,854 -2,187 -1,780 -1,230 -5,928 -1,359 -
NP -8,860 2,028 5,153 2,707 1,825 -1,787 5,015 -
-
NP to SH -8,718 2,373 5,017 2,854 2,150 -1,109 4,358 -
-
Tax Rate - 47.76% 29.80% 39.67% 40.26% 143.15% 21.32% -
Total Cost 364,211 318,603 311,439 267,555 295,521 341,184 228,877 8.04%
-
Net Worth 0 99,874 99,305 95,457 93,821 91,130 97,091 -
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - 1,625 2,316 2,249 -
Div Payout % - - - - 75.58% 0.00% 51.63% -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 0 99,874 99,305 95,457 93,821 91,130 97,091 -
NOSH 92,807 92,476 92,808 92,676 92,892 92,051 92,468 0.06%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin -2.49% 0.63% 1.63% 1.00% 0.61% -0.53% 2.14% -
ROE 0.00% 2.38% 5.05% 2.99% 2.29% -1.22% 4.49% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 382.89 346.72 341.12 291.62 320.10 368.70 252.94 7.14%
EPS -9.39 2.57 5.41 3.08 2.31 -1.20 4.71 -
DPS 0.00 0.00 0.00 0.00 1.75 2.50 2.43 -
NAPS 0.00 1.08 1.07 1.03 1.01 0.99 1.05 -
Adjusted Per Share Value based on latest NOSH - 92,676
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 225.78 203.72 201.15 171.71 188.92 215.64 148.61 7.21%
EPS -5.54 1.51 3.19 1.81 1.37 -0.70 2.77 -
DPS 0.00 0.00 0.00 0.00 1.03 1.47 1.43 -
NAPS 0.00 0.6346 0.6309 0.6065 0.5961 0.579 0.6169 -
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.52 0.53 0.52 0.48 0.34 0.51 0.52 -
P/RPS 0.14 0.15 0.15 0.16 0.11 0.14 0.21 -6.52%
P/EPS -5.54 20.65 9.62 15.59 14.69 -42.33 11.03 -
EY -18.06 4.84 10.40 6.42 6.81 -2.36 9.06 -
DY 0.00 0.00 0.00 0.00 5.15 4.90 4.68 -
P/NAPS 0.00 0.49 0.49 0.47 0.34 0.52 0.50 -
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 22/01/13 19/01/12 31/01/11 26/01/10 21/01/09 30/01/08 29/01/07 -
Price 0.46 0.50 0.75 0.59 0.37 0.50 0.54 -
P/RPS 0.12 0.14 0.22 0.20 0.12 0.14 0.21 -8.89%
P/EPS -4.90 19.49 13.87 19.16 15.99 -41.50 11.46 -
EY -20.42 5.13 7.21 5.22 6.26 -2.41 8.73 -
DY 0.00 0.00 0.00 0.00 4.73 5.00 4.51 -
P/NAPS 0.00 0.46 0.70 0.57 0.37 0.51 0.51 -

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