[PESONA] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 52.2%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 691,188 625,483 584,236 592,454 494,000 580,813 602,516 9.57%
PBT 15,184 17,746 29,929 29,422 21,144 14,058 21,209 -19.95%
Tax -2,608 -4,104 -7,220 -7,222 -5,532 -4,567 -4,816 -33.53%
NP 12,576 13,642 22,709 22,200 15,612 9,491 16,393 -16.18%
-
NP to SH 9,524 11,052 20,081 19,500 12,812 8,252 15,182 -26.69%
-
Tax Rate 17.18% 23.13% 24.12% 24.55% 26.16% 32.49% 22.71% -
Total Cost 678,612 611,841 561,526 570,254 478,388 571,322 586,122 10.25%
-
Net Worth 185,491 183,116 187,147 188,745 182,213 179,016 182,144 1.22%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 6,949 - - - 6,949 - -
Div Payout % - 62.88% - - - 84.21% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 185,491 183,116 187,147 188,745 182,213 179,016 182,144 1.22%
NOSH 694,986 694,941 694,941 694,941 694,941 694,941 694,941 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.82% 2.18% 3.89% 3.75% 3.16% 1.63% 2.72% -
ROE 5.13% 6.04% 10.73% 10.33% 7.03% 4.61% 8.34% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 99.45 90.01 84.07 85.25 71.09 83.58 86.70 9.56%
EPS 1.36 1.59 2.89 2.80 1.84 1.19 2.19 -27.19%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2669 0.2635 0.2693 0.2716 0.2622 0.2576 0.2621 1.21%
Adjusted Per Share Value based on latest NOSH - 694,941
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 99.45 90.00 84.06 85.25 71.08 83.57 86.69 9.57%
EPS 1.36 1.59 2.89 2.81 1.84 1.19 2.18 -26.96%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2669 0.2635 0.2693 0.2716 0.2622 0.2576 0.2621 1.21%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.175 0.22 0.21 0.235 0.24 0.19 0.31 -
P/RPS 0.18 0.24 0.25 0.28 0.34 0.23 0.36 -36.97%
P/EPS 12.77 13.83 7.27 8.37 13.02 16.00 14.19 -6.78%
EY 7.83 7.23 13.76 11.94 7.68 6.25 7.05 7.23%
DY 0.00 4.55 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.66 0.83 0.78 0.87 0.92 0.74 1.18 -32.09%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 27/02/20 28/11/19 26/08/19 21/05/19 27/02/19 28/11/18 -
Price 0.245 0.20 0.225 0.225 0.225 0.225 0.21 -
P/RPS 0.25 0.22 0.27 0.26 0.32 0.27 0.24 2.75%
P/EPS 17.88 12.58 7.79 8.02 12.20 18.95 9.61 51.21%
EY 5.59 7.95 12.84 12.47 8.19 5.28 10.40 -33.86%
DY 0.00 5.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.92 0.76 0.84 0.83 0.86 0.87 0.80 9.75%

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