[PESONA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -4.22%
YoY- 42.31%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 382,970 369,174 399,544 258,777 291,853 294,114 255,268 30.95%
PBT 29,606 32,752 33,968 16,099 15,648 17,352 16,148 49.63%
Tax -8,740 -9,200 -9,256 -4,407 -3,441 -4,012 -3,240 93.43%
NP 20,866 23,552 24,712 11,692 12,206 13,340 12,908 37.61%
-
NP to SH 20,866 23,552 24,712 11,692 12,206 13,340 12,908 37.61%
-
Tax Rate 29.52% 28.09% 27.25% 27.37% 21.99% 23.12% 20.06% -
Total Cost 362,104 345,622 374,832 247,085 279,646 280,774 242,360 30.59%
-
Net Worth 139,147 141,704 143,277 136,254 129,250 116,784 94,571 29.27%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 8,730 13,084 - - - - - -
Div Payout % 41.84% 55.56% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 139,147 141,704 143,277 136,254 129,250 116,784 94,571 29.27%
NOSH 654,811 654,222 657,234 653,184 635,763 595,535 520,483 16.49%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.45% 6.38% 6.19% 4.52% 4.18% 4.54% 5.06% -
ROE 15.00% 16.62% 17.25% 8.58% 9.44% 11.42% 13.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 58.49 56.43 60.79 39.62 45.91 49.39 49.04 12.42%
EPS 3.19 3.60 3.76 1.79 1.92 2.24 2.48 18.22%
DPS 1.33 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2166 0.218 0.2086 0.2033 0.1961 0.1817 10.97%
Adjusted Per Share Value based on latest NOSH - 650,512
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 55.10 53.12 57.49 37.23 41.99 42.32 36.73 30.94%
EPS 3.00 3.39 3.56 1.68 1.76 1.92 1.86 37.41%
DPS 1.26 1.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.2039 0.2062 0.1961 0.186 0.168 0.1361 29.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.405 0.35 0.38 0.40 0.47 0.585 0.80 -
P/RPS 0.69 0.62 0.63 1.01 1.02 1.18 1.63 -43.53%
P/EPS 12.71 9.72 10.11 22.35 24.48 26.12 32.26 -46.16%
EY 7.87 10.29 9.89 4.48 4.09 3.83 3.10 85.78%
DY 3.29 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.62 1.74 1.92 2.31 2.98 4.40 -42.58%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 27/05/16 25/02/16 26/11/15 26/08/15 29/05/15 -
Price 0.56 0.39 0.37 0.37 0.43 0.46 0.59 -
P/RPS 0.96 0.69 0.61 0.93 0.94 0.93 1.20 -13.78%
P/EPS 17.57 10.83 9.84 20.67 22.40 20.54 23.79 -18.24%
EY 5.69 9.23 10.16 4.84 4.47 4.87 4.20 22.36%
DY 2.38 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 1.80 1.70 1.77 2.12 2.35 3.25 -12.90%

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