[PENSONI] YoY TTM Result on 30-Nov-2019 [#2]

Stock

[PENSONI] PENSONIC HOLDINGS BHD

Announcement Date

21-Jan-2020

Admission Sponsor

Sponsor

Financial Year

31-May-2020

Quarter

30-Nov-2019 [#2]

Profit Trend

QoQ- 53.98%

YoY- 80.51%

Quarter Report

PENSONI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
TTM Result
Revenue	296,927	335,269	295,760	305,744	330,965	337,255	365,472	-3.40%
YoY %	-11.44%	13.36%	-3.27%	-7.62%	-1.87%	-7.72%	-	-
Horiz. %	81.24%	91.74%	80.93%	83.66%	90.56%	92.28%	100.00%	-
PBT	8,088	15,571	12,805	-954	3,088	6,934	8,571	-0.96%
YoY %	-48.06%	21.60%	1,442.24%	-130.89%	-55.47%	-19.10%	-	-
Horiz. %	94.36%	181.67%	149.40%	-11.13%	36.03%	80.90%	100.00%	-
Tax	-538	-930	-2,022	-478	-8,486	-341	-360	6.92%
YoY %	42.15%	54.01%	-323.01%	94.37%	-2,388.56%	5.28%	-	-
Horiz. %	149.44%	258.33%	561.67%	132.78%	2,357.22%	94.72%	100.00%	-
NP	7,550	14,641	10,783	-1,432	-5,398	6,593	8,211	-1.38%
YoY %	-48.43%	35.78%	853.00%	73.47%	-181.87%	-19.71%	-	-
Horiz. %	91.95%	178.31%	131.32%	-17.44%	-65.74%	80.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,671	15,041	11,104	-1,075	-5,515	6,663	8,232	-1.16%
YoY %	-49.00%	35.46%	1,132.93%	80.51%	-182.77%	-19.06%	-	-
Horiz. %	93.19%	182.71%	134.89%	-13.06%	-66.99%	80.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.65%	5.97%	15.79%	-	274.81%	4.92%	4.20%	-
YoY %	11.39%	-62.19%	0.00%	-	5,485.57%	17.14%	-	-
Horiz. %	158.33%	142.14%	375.95%	-	6,543.10%	117.14%	100.00%	-
Total Cost	289,377	320,628	284,977	307,176	336,363	330,662	357,261	-3.44%
YoY %	-9.75%	12.51%	-7.23%	-8.68%	1.72%	-7.45%	-	-
Horiz. %	81.00%	89.75%	79.77%	85.98%	94.15%	92.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,126	131,390	124,481	114,107	115,404	123,184	117,997	3.14%
YoY %	8.17%	5.55%	9.09%	-1.12%	-6.32%	4.40%	-	-
Horiz. %	120.45%	111.35%	105.50%	96.70%	97.80%	104.40%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Dividend
Div	1,577	1,296	1,620	-	-	2,593	3,890	-13.96%
YoY %	21.68%	-20.00%	0.00%	-	-	-33.34%	-	-
Horiz. %	40.54%	33.32%	41.65%	-	-	66.66%	100.00%	-
Div Payout %	20.56%	8.62%	14.60%	-	-	38.92%	47.26%	-
YoY %	138.52%	-40.96%	0.00%	-	-	-17.65%	-	-
Horiz. %	43.50%	18.24%	30.89%	-	-	82.35%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Equity
Net Worth	142,126	131,390	124,481	114,107	115,404	123,184	117,997	3.14%
YoY %	8.17%	5.55%	9.09%	-1.12%	-6.32%	4.40%	-	-
Horiz. %	120.45%	111.35%	105.50%	96.70%	97.80%	104.40%	100.00%	-
NOSH	129,668	129,668	129,668	129,668	129,668	129,668	129,668	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Ratio Analysis
NP Margin	2.54%	4.37%	3.65%	-0.47%	-1.63%	1.95%	2.25%	-
YoY %	-41.88%	19.73%	876.60%	71.17%	-183.59%	-13.33%	-	-
Horiz. %	112.89%	194.22%	162.22%	-20.89%	-72.44%	86.67%	100.00%	-
ROE	5.40%	11.45%	8.92%	-0.94%	-4.78%	5.41%	6.98%	-
YoY %	-52.84%	28.36%	1,048.94%	80.33%	-188.35%	-22.49%	-	-
Horiz. %	77.36%	164.04%	127.79%	-13.47%	-68.48%	77.51%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Per Share
RPS	236.08	265.38	228.09	235.79	255.24	260.09	281.85	-2.90%
YoY %	-11.04%	16.35%	-3.27%	-7.62%	-1.86%	-7.72%	-	-
Horiz. %	83.76%	94.16%	80.93%	83.66%	90.56%	92.28%	100.00%	-
EPS	6.10	11.91	8.56	-0.83	-4.25	5.14	6.35	-0.66%
YoY %	-48.78%	39.14%	1,131.33%	80.47%	-182.68%	-19.06%	-	-
Horiz. %	96.06%	187.56%	134.80%	-13.07%	-66.93%	80.94%	100.00%	-
DPS	1.25	1.03	1.25	0.00	0.00	2.00	3.00	-13.57%
YoY %	21.36%	-17.60%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	41.67%	34.33%	41.67%	0.00%	0.00%	66.67%	100.00%	-
NAPS	1.13	1.04	0.96	0.88	0.89	0.95	0.91	3.67%
YoY %	8.65%	8.33%	9.09%	-1.12%	-6.32%	4.40%	-	-
Horiz. %	124.18%	114.29%	105.49%	96.70%	97.80%	104.40%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 129,668
RPS	188.66	213.02	187.91	194.26	210.28	214.28	232.21	-3.40%
YoY %	-11.44%	13.36%	-3.27%	-7.62%	-1.87%	-7.72%	-	-
Horiz. %	81.25%	91.74%	80.92%	83.66%	90.56%	92.28%	100.00%	-
EPS	4.87	9.56	7.06	-0.68	-3.50	4.23	5.23	-1.18%
YoY %	-49.06%	35.41%	1,138.24%	80.57%	-182.74%	-19.12%	-	-
Horiz. %	93.12%	182.79%	134.99%	-13.00%	-66.92%	80.88%	100.00%	-
DPS	1.00	0.82	1.03	0.00	0.00	1.65	2.47	-13.98%
YoY %	21.95%	-20.39%	0.00%	0.00%	0.00%	-33.20%	-	-
Horiz. %	40.49%	33.20%	41.70%	0.00%	0.00%	66.80%	100.00%	-
NAPS	0.903	0.8348	0.7909	0.725	0.7332	0.7827	0.7497	3.14%
YoY %	8.17%	5.55%	9.09%	-1.12%	-6.32%	4.40%	-	-
Horiz. %	120.45%	111.35%	105.50%	96.71%	97.80%	104.40%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	-
Price	0.50	0.575	0.525	0.34	0.48	0.61	0.67	-
P/RPS	0.21	0.22	0.23	0.14	0.19	0.23	0.24	-2.19%
YoY %	-4.55%	-4.35%	64.29%	-26.32%	-17.39%	-4.17%	-	-
Horiz. %	87.50%	91.67%	95.83%	58.33%	79.17%	95.83%	100.00%	-
P/EPS	8.20	4.83	6.13	-41.01	-11.29	11.87	10.55	-4.11%
YoY %	69.77%	-21.21%	114.95%	-263.24%	-195.11%	12.51%	-	-
Horiz. %	77.73%	45.78%	58.10%	-388.72%	-107.01%	112.51%	100.00%	-
EY	12.20	20.71	16.31	-2.44	-8.86	8.42	9.48	4.29%
YoY %	-41.09%	26.98%	768.44%	72.46%	-205.23%	-11.18%	-	-
Horiz. %	128.69%	218.46%	172.05%	-25.74%	-93.46%	88.82%	100.00%	-
DY	2.51	1.78	2.38	0.00	0.00	3.28	4.48	-9.20%
YoY %	41.01%	-25.21%	0.00%	0.00%	0.00%	-26.79%	-	-
Horiz. %	56.03%	39.73%	53.12%	0.00%	0.00%	73.21%	100.00%	-
P/NAPS	0.44	0.55	0.55	0.39	0.54	0.64	0.74	-8.29%
YoY %	-20.00%	0.00%	41.03%	-27.78%	-15.62%	-13.51%	-	-
Horiz. %	59.46%	74.32%	74.32%	52.70%	72.97%	86.49%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Announcement Date
Date	16/01/23	27/01/22	26/01/21	21/01/20	24/01/19	25/01/18	26/01/17	-
Price	0.47	0.585	0.615	0.325	0.42	0.65	0.64	-
P/RPS	0.20	0.22	0.27	0.14	0.16	0.25	0.23	-2.30%
YoY %	-9.09%	-18.52%	92.86%	-12.50%	-36.00%	8.70%	-	-
Horiz. %	86.96%	95.65%	117.39%	60.87%	69.57%	108.70%	100.00%	-
P/EPS	7.71	4.91	7.18	-39.20	-9.87	12.65	10.08	-4.36%
YoY %	57.03%	-31.62%	118.32%	-297.16%	-178.02%	25.50%	-	-
Horiz. %	76.49%	48.71%	71.23%	-388.89%	-97.92%	125.50%	100.00%	-
EY	12.98	20.35	13.92	-2.55	-10.13	7.91	9.92	4.58%
YoY %	-36.22%	46.19%	645.88%	74.83%	-228.07%	-20.26%	-	-
Horiz. %	130.85%	205.14%	140.32%	-25.71%	-102.12%	79.74%	100.00%	-
DY	2.67	1.75	2.03	0.00	0.00	3.08	4.69	-8.95%
YoY %	52.57%	-13.79%	0.00%	0.00%	0.00%	-34.33%	-	-
Horiz. %	56.93%	37.31%	43.28%	0.00%	0.00%	65.67%	100.00%	-
P/NAPS	0.42	0.56	0.64	0.37	0.47	0.68	0.70	-8.15%
YoY %	-25.00%	-12.50%	72.97%	-21.28%	-30.88%	-2.86%	-	-
Horiz. %	60.00%	80.00%	91.43%	52.86%	67.14%	97.14%	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