[PENSONI] YoY TTM Result on 31-May-2004 [#4]

Stock
[PENSONI] PENSONIC HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 206.03%
YoY- 181.87%
Quarter Report
Latest QR
Upcoming QR
PENSONI's Result
PENSONI's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 302,104 187,296 177,681 151,933 121,142 103,864 93,502 21.57%
PBT 7,319 4,715 4,038 3,521 -4,085 1,520 997 39.38%
Tax -6,045 -1,188 -866 -234 70 -703 711 -
NP 1,274 3,527 3,172 3,287 -4,015 817 1,708 -4.76%
-
NP to SH 547 3,280 3,172 3,287 -4,015 817 -46 -
-
Tax Rate 82.59% 25.20% 21.45% 6.65% - 46.25% -71.31% -
Total Cost 300,830 183,769 174,509 148,646 125,157 103,047 91,794 21.86%
-
Net Worth 89,862 88,200 89,279 87,573 84,746 89,182 93,800 -0.71%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 2,316 2,249 1,860 1,390 463 1,379 1,256 10.73%
Div Payout % 423.41% 68.60% 58.64% 42.29% 0.00% 168.80% 0.00% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 89,862 88,200 89,279 87,573 84,746 89,182 93,800 -0.71%
NOSH 92,642 89,999 93,000 46,335 46,309 45,970 41,875 14.14%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 0.42% 1.88% 1.79% 2.16% -3.31% 0.79% 1.83% -
ROE 0.61% 3.72% 3.55% 3.75% -4.74% 0.92% -0.05% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 326.10 208.11 191.05 327.90 261.59 225.94 223.29 6.51%
EPS 0.59 3.64 3.41 7.09 -8.67 1.78 -0.11 -
DPS 2.50 2.50 2.00 3.00 1.00 3.00 3.00 -2.99%
NAPS 0.97 0.98 0.96 1.89 1.83 1.94 2.24 -13.01%
Adjusted Per Share Value based on latest NOSH - 46,335
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 191.94 119.00 112.89 96.53 76.97 65.99 59.41 21.57%
EPS 0.35 2.08 2.02 2.09 -2.55 0.52 -0.03 -
DPS 1.47 1.43 1.18 0.88 0.29 0.88 0.80 10.66%
NAPS 0.571 0.5604 0.5672 0.5564 0.5384 0.5666 0.596 -0.71%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.51 0.49 0.48 0.52 0.44 0.73 0.70 -
P/RPS 0.16 0.24 0.25 0.16 0.17 0.32 0.31 -10.43%
P/EPS 86.38 13.45 14.07 7.33 -5.08 41.07 -637.23 -
EY 1.16 7.44 7.11 13.64 -19.70 2.43 -0.16 -
DY 4.90 5.10 4.17 5.77 2.27 4.11 4.29 2.23%
P/NAPS 0.53 0.50 0.50 0.28 0.24 0.38 0.31 9.34%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/07/07 27/07/06 22/07/05 23/07/04 25/07/03 26/07/02 26/07/01 -
Price 0.66 0.47 0.58 0.55 0.51 0.68 0.72 -
P/RPS 0.20 0.23 0.30 0.17 0.19 0.30 0.32 -7.53%
P/EPS 111.78 12.90 17.01 7.75 -5.88 38.26 -655.43 -
EY 0.89 7.75 5.88 12.90 -17.00 2.61 -0.15 -
DY 3.79 5.32 3.45 5.45 1.96 4.41 4.17 -1.57%
P/NAPS 0.68 0.48 0.60 0.29 0.28 0.35 0.32 13.37%

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