[PESONA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 29.35%
YoY- -76.78%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Revenue 682,924 369,174 294,114 279,492 308,650 18,319 16,910 76.62%
PBT 33,510 32,752 17,352 5,682 22,718 20,761 -13,858 -
Tax -9,360 -9,200 -4,012 -1,786 -5,936 578 452 -
NP 24,150 23,552 13,340 3,896 16,782 21,339 -13,406 -
-
NP to SH 24,150 23,552 13,340 3,896 16,782 21,339 -13,406 -
-
Tax Rate 27.93% 28.09% 23.12% 31.43% 26.13% -2.78% - -
Total Cost 658,774 345,622 280,774 275,596 291,868 -3,020 30,316 60.56%
-
Net Worth 152,038 141,704 116,784 88,070 67,220 3,981 -3,978 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Div - 13,084 - - - - - -
Div Payout % - 55.56% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Net Worth 152,038 141,704 116,784 88,070 67,220 3,981 -3,978 -
NOSH 667,127 654,222 595,535 512,631 463,591 199,057 198,902 20.45%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
NP Margin 3.54% 6.38% 4.54% 1.39% 5.44% 116.49% -79.28% -
ROE 15.88% 16.62% 11.42% 4.42% 24.97% 536.00% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 102.37 56.43 49.39 54.52 66.58 9.20 8.50 46.63%
EPS 3.62 3.60 2.24 0.76 3.62 10.72 -6.74 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2279 0.2166 0.1961 0.1718 0.145 0.02 -0.02 -
Adjusted Per Share Value based on latest NOSH - 519,565
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
RPS 98.26 53.12 42.32 40.22 44.41 2.64 2.43 76.66%
EPS 3.47 3.39 1.92 0.56 2.41 3.07 -1.93 -
DPS 0.00 1.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2188 0.2039 0.168 0.1267 0.0967 0.0057 -0.0057 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 -
Price 0.66 0.35 0.585 0.53 0.29 0.10 0.14 -
P/RPS 0.64 0.62 1.18 0.97 0.44 0.00 1.65 -13.55%
P/EPS 18.23 9.72 26.12 69.74 8.01 0.00 -2.08 -
EY 5.48 10.29 3.83 1.43 12.48 0.00 -48.14 -
DY 0.00 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.62 2.98 3.08 2.00 0.73 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Date 25/08/17 24/08/16 26/08/15 26/08/14 30/08/13 27/08/12 28/02/11 -
Price 0.585 0.39 0.46 0.755 0.455 0.07 0.06 -
P/RPS 0.57 0.69 0.93 1.38 0.68 0.00 0.71 -3.32%
P/EPS 16.16 10.83 20.54 99.34 12.57 0.00 -0.89 -
EY 6.19 9.23 4.87 1.01 7.96 0.00 -112.33 -
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.80 2.35 4.39 3.14 0.51 0.00 -

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