[PESONA] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -30.81%
YoY- 55.92%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 180,982 160,480 105,790 102,640 84,701 99,886 39,887 174.32%
PBT 8,093 8,662 6,500 5,828 7,884 8,492 4,363 51.02%
Tax -2,035 -2,645 -2,120 -1,955 -2,286 -2,314 -1,826 7.49%
NP 6,058 6,017 4,380 3,873 5,598 6,178 2,537 78.74%
-
NP to SH 6,058 6,017 4,380 3,873 5,598 6,178 2,537 78.74%
-
Tax Rate 25.15% 30.54% 32.62% 33.54% 29.00% 27.25% 41.85% -
Total Cost 174,924 154,463 101,410 98,767 79,103 93,708 37,350 180.18%
-
Net Worth 151,716 151,218 143,297 139,493 140,991 143,277 135,696 7.73%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 6,537 - 6,509 - - -
Div Payout % - - 149.25% - 116.28% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 151,716 151,218 143,297 139,493 140,991 143,277 135,696 7.73%
NOSH 665,714 661,208 653,731 656,440 650,930 657,234 650,512 1.55%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.35% 3.75% 4.14% 3.77% 6.61% 6.19% 6.36% -
ROE 3.99% 3.98% 3.06% 2.78% 3.97% 4.31% 1.87% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.19 24.27 16.18 15.64 13.01 15.20 6.13 170.20%
EPS 0.91 0.91 0.67 0.59 0.86 0.94 0.39 76.01%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.2279 0.2287 0.2192 0.2125 0.2166 0.218 0.2086 6.08%
Adjusted Per Share Value based on latest NOSH - 656,440
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.04 23.09 15.22 14.77 12.19 14.37 5.74 174.29%
EPS 0.87 0.87 0.63 0.56 0.81 0.89 0.37 76.91%
DPS 0.00 0.00 0.94 0.00 0.94 0.00 0.00 -
NAPS 0.2183 0.2176 0.2062 0.2007 0.2029 0.2062 0.1953 7.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.66 0.68 0.605 0.405 0.35 0.38 0.40 -
P/RPS 2.43 2.80 3.74 2.59 2.69 2.50 6.52 -48.24%
P/EPS 72.53 74.73 90.30 68.64 40.70 40.43 102.56 -20.64%
EY 1.38 1.34 1.11 1.46 2.46 2.47 0.97 26.52%
DY 0.00 0.00 1.65 0.00 2.86 0.00 0.00 -
P/NAPS 2.90 2.97 2.76 1.91 1.62 1.74 1.92 31.67%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 23/05/17 24/02/17 25/11/16 24/08/16 27/05/16 25/02/16 -
Price 0.585 0.675 0.69 0.56 0.39 0.37 0.37 -
P/RPS 2.15 2.78 4.26 3.58 3.00 2.43 6.03 -49.74%
P/EPS 64.29 74.18 102.99 94.92 45.35 39.36 94.87 -22.86%
EY 1.56 1.35 0.97 1.05 2.21 2.54 1.05 30.23%
DY 0.00 0.00 1.45 0.00 2.56 0.00 0.00 -
P/NAPS 2.57 2.95 3.15 2.64 1.80 1.70 1.77 28.25%

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