[PESONA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.38%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 279,492 256,600 296,888 287,878 308,650 294,948 220,775 17.07%
PBT 5,682 5,684 15,977 21,021 22,718 21,916 17,195 -52.29%
Tax -1,786 -2,672 -4,258 -5,477 -5,936 -5,696 -5,424 -52.41%
NP 3,896 3,012 11,719 15,544 16,782 16,220 11,771 -52.24%
-
NP to SH 3,896 3,012 11,719 15,544 16,782 16,220 11,771 -52.24%
-
Tax Rate 31.43% 47.01% 26.65% 26.05% 26.13% 25.99% 31.54% -
Total Cost 275,596 253,588 285,169 272,334 291,868 278,728 209,004 20.30%
-
Net Worth 88,070 85,088 77,981 70,598 67,220 67,862 63,442 24.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,641 - - - 4,634 -
Div Payout % - - 39.61% - - - 39.37% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,070 85,088 77,981 70,598 67,220 67,862 63,442 24.51%
NOSH 512,631 501,999 464,173 464,462 463,591 466,091 463,425 6.97%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.39% 1.17% 3.95% 5.40% 5.44% 5.50% 5.33% -
ROE 4.42% 3.54% 15.03% 22.02% 24.97% 23.90% 18.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.52 51.12 63.96 61.98 66.58 63.28 47.64 9.43%
EPS 0.76 0.60 2.52 3.35 3.62 3.48 2.54 -55.36%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.1718 0.1695 0.168 0.152 0.145 0.1456 0.1369 16.39%
Adjusted Per Share Value based on latest NOSH - 466,857
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.22 36.92 42.72 41.42 44.41 42.44 31.77 17.07%
EPS 0.56 0.43 1.69 2.24 2.41 2.33 1.69 -52.21%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.67 -
NAPS 0.1267 0.1224 0.1122 0.1016 0.0967 0.0976 0.0913 24.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.53 0.495 0.475 0.425 0.29 0.21 0.25 -
P/RPS 0.97 0.97 0.74 0.69 0.44 0.33 0.52 51.70%
P/EPS 69.74 82.50 18.81 12.70 8.01 6.03 9.84 270.29%
EY 1.43 1.21 5.32 7.87 12.48 16.57 10.16 -73.03%
DY 0.00 0.00 2.11 0.00 0.00 0.00 4.00 -
P/NAPS 3.08 2.92 2.83 2.80 2.00 1.44 1.83 41.62%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 23/05/14 26/02/14 29/11/13 30/08/13 23/05/13 07/05/13 -
Price 0.755 0.52 0.57 0.455 0.455 0.30 0.225 -
P/RPS 1.38 1.02 0.89 0.73 0.68 0.47 0.47 105.45%
P/EPS 99.34 86.67 22.58 13.60 12.57 8.62 8.86 403.17%
EY 1.01 1.15 4.43 7.36 7.96 11.60 11.29 -80.08%
DY 0.00 0.00 1.75 0.00 0.00 0.00 4.44 -
P/NAPS 4.39 3.07 3.39 2.99 3.14 2.06 1.64 93.13%

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