[PESONA] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -0.9%
YoY- -37.03%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 563,066 533,691 580,813 542,043 521,271 558,901 548,759 1.73%
PBT 19,397 15,494 14,059 20,551 21,854 24,425 29,236 -23.98%
Tax -5,897 -5,260 -4,567 -4,630 -6,154 -6,598 -8,553 -22.00%
NP 13,500 10,234 9,492 15,921 15,700 17,827 20,683 -24.81%
-
NP to SH 11,478 8,498 8,254 13,500 13,622 16,112 19,170 -29.02%
-
Tax Rate 30.40% 33.95% 32.48% 22.53% 28.16% 27.01% 29.26% -
Total Cost 549,566 523,457 571,321 526,122 505,571 541,074 528,076 2.70%
-
Net Worth 188,745 182,213 179,016 182,144 184,228 180,671 177,683 4.12%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 6,949 6,949 6,949 6,948 6,948 6,948 6,948 0.00%
Div Payout % 60.55% 81.78% 84.19% 51.47% 51.01% 43.13% 36.25% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 188,745 182,213 179,016 182,144 184,228 180,671 177,683 4.12%
NOSH 694,941 694,941 694,941 694,941 694,941 694,890 694,890 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.40% 1.92% 1.63% 2.94% 3.01% 3.19% 3.77% -
ROE 6.08% 4.66% 4.61% 7.41% 7.39% 8.92% 10.79% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 81.02 76.80 83.58 78.00 75.01 80.43 78.97 1.72%
EPS 1.65 1.22 1.19 1.94 1.96 2.32 2.76 -29.10%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.2716 0.2622 0.2576 0.2621 0.2651 0.26 0.2557 4.11%
Adjusted Per Share Value based on latest NOSH - 694,941
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 81.02 76.79 83.57 77.99 75.00 80.42 78.96 1.73%
EPS 1.65 1.22 1.19 1.94 1.96 2.32 2.76 -29.10%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.2716 0.2622 0.2576 0.2621 0.2651 0.26 0.2557 4.11%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.235 0.24 0.19 0.31 0.265 0.355 0.45 -
P/RPS 0.29 0.31 0.23 0.40 0.35 0.44 0.57 -36.34%
P/EPS 14.23 19.63 16.00 15.96 13.52 15.31 16.31 -8.71%
EY 7.03 5.10 6.25 6.27 7.40 6.53 6.13 9.59%
DY 4.26 4.17 5.26 3.23 3.77 2.82 2.22 54.60%
P/NAPS 0.87 0.92 0.74 1.18 1.00 1.37 1.76 -37.56%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 21/05/19 27/02/19 28/11/18 23/08/18 25/05/18 27/02/18 -
Price 0.225 0.225 0.225 0.21 0.31 0.28 0.41 -
P/RPS 0.28 0.29 0.27 0.27 0.41 0.35 0.52 -33.88%
P/EPS 13.62 18.40 18.94 10.81 15.81 12.08 14.86 -5.65%
EY 7.34 5.43 5.28 9.25 6.32 8.28 6.73 5.97%
DY 4.44 4.44 4.44 4.76 3.23 3.57 2.44 49.21%
P/NAPS 0.83 0.86 0.87 0.80 1.17 1.08 1.60 -35.51%

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