[PESONA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -61.19%
YoY- 8.25%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 625,483 438,177 296,227 123,500 580,813 451,887 313,974 58.12%
PBT 17,746 22,447 14,711 5,286 14,058 15,907 9,372 52.87%
Tax -4,104 -5,415 -3,611 -1,383 -4,567 -3,612 -2,280 47.81%
NP 13,642 17,032 11,100 3,903 9,491 12,295 7,092 54.48%
-
NP to SH 11,052 15,061 9,750 3,203 8,252 11,387 6,527 41.92%
-
Tax Rate 23.13% 24.12% 24.55% 26.16% 32.49% 22.71% 24.33% -
Total Cost 611,841 421,145 285,127 119,597 571,322 439,592 306,882 58.20%
-
Net Worth 183,116 187,147 188,745 182,213 179,016 182,144 184,228 -0.40%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,949 - - - 6,949 - - -
Div Payout % 62.88% - - - 84.21% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 183,116 187,147 188,745 182,213 179,016 182,144 184,228 -0.40%
NOSH 694,941 694,941 694,941 694,941 694,941 694,941 694,941 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.18% 3.89% 3.75% 3.16% 1.63% 2.72% 2.26% -
ROE 6.04% 8.05% 5.17% 1.76% 4.61% 6.25% 3.54% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 90.01 63.05 42.63 17.77 83.58 65.03 45.18 58.13%
EPS 1.59 2.17 1.40 0.46 1.19 1.64 0.94 41.82%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2635 0.2693 0.2716 0.2622 0.2576 0.2621 0.2651 -0.40%
Adjusted Per Share Value based on latest NOSH - 694,941
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 90.00 63.05 42.62 17.77 83.57 65.02 45.18 58.11%
EPS 1.59 2.17 1.40 0.46 1.19 1.64 0.94 41.82%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2635 0.2693 0.2716 0.2622 0.2576 0.2621 0.2651 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.22 0.21 0.235 0.24 0.19 0.31 0.265 -
P/RPS 0.24 0.33 0.55 1.35 0.23 0.48 0.59 -45.00%
P/EPS 13.83 9.69 16.75 52.07 16.00 18.92 28.22 -37.75%
EY 7.23 10.32 5.97 1.92 6.25 5.29 3.54 60.76%
DY 4.55 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.83 0.78 0.87 0.92 0.74 1.18 1.00 -11.65%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 26/08/19 21/05/19 27/02/19 28/11/18 23/08/18 -
Price 0.20 0.225 0.225 0.225 0.225 0.21 0.31 -
P/RPS 0.22 0.36 0.53 1.27 0.27 0.32 0.69 -53.23%
P/EPS 12.58 10.38 16.04 48.82 18.95 12.82 33.01 -47.34%
EY 7.95 9.63 6.24 2.05 5.28 7.80 3.03 89.89%
DY 5.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.76 0.84 0.83 0.86 0.87 0.80 1.17 -24.93%

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