[PESONA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -15.71%
YoY- -4.29%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 602,516 627,948 682,488 548,760 611,473 682,924 641,920 -4.13%
PBT 21,209 18,744 15,404 29,235 32,789 33,510 34,648 -27.88%
Tax -4,816 -4,560 -2,760 -8,552 -10,045 -9,360 -10,580 -40.79%
NP 16,393 14,184 12,644 20,683 22,744 24,150 24,068 -22.56%
-
NP to SH 15,182 13,054 11,836 19,170 22,744 24,150 24,068 -26.42%
-
Tax Rate 22.71% 24.33% 17.92% 29.25% 30.64% 27.93% 30.54% -
Total Cost 586,122 613,764 669,844 528,077 588,729 658,774 617,852 -3.45%
-
Net Worth 182,144 184,228 180,671 177,683 156,787 152,038 151,218 13.19%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 6,948 - - - -
Div Payout % - - - 36.25% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 182,144 184,228 180,671 177,683 156,787 152,038 151,218 13.19%
NOSH 694,941 694,941 694,890 694,890 666,328 667,127 661,208 3.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.72% 2.26% 1.85% 3.77% 3.72% 3.54% 3.75% -
ROE 8.34% 7.09% 6.55% 10.79% 14.51% 15.88% 15.92% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 86.70 90.36 98.22 78.97 91.77 102.37 97.08 -7.25%
EPS 2.19 1.88 1.72 2.76 3.41 3.62 3.64 -28.70%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2621 0.2651 0.26 0.2557 0.2353 0.2279 0.2287 9.50%
Adjusted Per Share Value based on latest NOSH - 694,890
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 86.69 90.35 98.20 78.96 87.98 98.26 92.36 -4.13%
EPS 2.18 1.88 1.70 2.76 3.27 3.47 3.46 -26.48%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2621 0.2651 0.26 0.2557 0.2256 0.2188 0.2176 13.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.31 0.265 0.355 0.45 0.53 0.66 0.68 -
P/RPS 0.36 0.29 0.36 0.57 0.58 0.64 0.70 -35.78%
P/EPS 14.19 14.11 20.84 16.31 15.53 18.23 18.68 -16.73%
EY 7.05 7.09 4.80 6.13 6.44 5.48 5.35 20.17%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.37 1.76 2.25 2.90 2.97 -45.92%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 23/08/18 25/05/18 27/02/18 24/11/17 25/08/17 23/05/17 -
Price 0.21 0.31 0.28 0.41 0.50 0.585 0.675 -
P/RPS 0.24 0.34 0.29 0.52 0.54 0.57 0.70 -50.98%
P/EPS 9.61 16.50 16.44 14.86 14.65 16.16 18.54 -35.44%
EY 10.40 6.06 6.08 6.73 6.83 6.19 5.39 54.92%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.80 1.17 1.08 1.60 2.12 2.57 2.95 -58.07%

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