[PESONA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.56%
YoY- -50.82%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 580,813 451,887 313,974 170,622 548,760 458,605 341,462 42.35%
PBT 14,058 15,907 9,372 3,851 29,235 24,592 16,755 -11.01%
Tax -4,567 -3,612 -2,280 -690 -8,552 -7,534 -4,680 -1.61%
NP 9,491 12,295 7,092 3,161 20,683 17,058 12,075 -14.79%
-
NP to SH 8,252 11,387 6,527 2,959 19,170 17,058 12,075 -22.36%
-
Tax Rate 32.49% 22.71% 24.33% 17.92% 29.25% 30.64% 27.93% -
Total Cost 571,322 439,592 306,882 167,461 528,077 441,547 329,387 44.21%
-
Net Worth 179,016 182,144 184,228 180,671 177,683 156,787 152,038 11.47%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 6,949 - - - 6,948 - - -
Div Payout % 84.21% - - - 36.25% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 179,016 182,144 184,228 180,671 177,683 156,787 152,038 11.47%
NOSH 694,941 694,941 694,941 694,890 694,890 666,328 667,127 2.75%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.63% 2.72% 2.26% 1.85% 3.77% 3.72% 3.54% -
ROE 4.61% 6.25% 3.54% 1.64% 10.79% 10.88% 7.94% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.58 65.03 45.18 24.55 78.97 68.83 51.18 38.55%
EPS 1.19 1.64 0.94 0.43 2.76 2.56 1.81 -24.33%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2576 0.2621 0.2651 0.26 0.2557 0.2353 0.2279 8.48%
Adjusted Per Share Value based on latest NOSH - 694,890
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.57 65.02 45.18 24.55 78.96 65.99 49.13 42.35%
EPS 1.19 1.64 0.94 0.43 2.76 2.45 1.74 -22.32%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2576 0.2621 0.2651 0.26 0.2557 0.2256 0.2188 11.46%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.19 0.31 0.265 0.355 0.45 0.53 0.66 -
P/RPS 0.23 0.48 0.59 1.45 0.57 0.77 1.29 -68.22%
P/EPS 16.00 18.92 28.22 83.37 16.31 20.70 36.46 -42.16%
EY 6.25 5.29 3.54 1.20 6.13 4.83 2.74 73.02%
DY 5.26 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.74 1.18 1.00 1.37 1.76 2.25 2.90 -59.66%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 23/08/18 25/05/18 27/02/18 24/11/17 25/08/17 -
Price 0.225 0.21 0.31 0.28 0.41 0.50 0.585 -
P/RPS 0.27 0.32 0.69 1.14 0.52 0.73 1.14 -61.61%
P/EPS 18.95 12.82 33.01 65.76 14.86 19.53 32.32 -29.87%
EY 5.28 7.80 3.03 1.52 6.73 5.12 3.09 42.78%
DY 4.44 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.87 0.80 1.17 1.08 1.60 2.12 2.57 -51.33%

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