[PESONA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.93%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Revenue 287,228 218,890 205,861 215,909 157,670 13,621 11,995 78.01%
PBT 22,205 11,736 6,233 15,766 14,195 17,864 -8,490 -
Tax -6,555 -2,581 -1,233 -4,108 -4,254 364 336 -
NP 15,650 9,155 5,000 11,658 9,941 18,228 -8,154 -
-
NP to SH 15,650 9,155 5,000 11,658 9,941 18,228 -8,154 -
-
Tax Rate 29.52% 21.99% 19.78% 26.06% 29.97% -2.04% - -
Total Cost 271,578 209,735 200,861 204,251 147,729 -4,607 20,149 60.37%
-
Net Worth 139,147 129,250 90,714 70,598 61,736 1,989 -9,943 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Div 6,548 - - - - - - -
Div Payout % 41.84% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Net Worth 139,147 129,250 90,714 70,598 61,736 1,989 -9,943 -
NOSH 654,811 635,763 510,204 464,462 455,714 198,995 198,878 24.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
NP Margin 5.45% 4.18% 2.43% 5.40% 6.30% 133.82% -67.98% -
ROE 11.25% 7.08% 5.51% 16.51% 16.10% 916.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
RPS 43.86 34.43 40.35 46.49 33.94 6.84 6.03 43.37%
EPS 2.39 1.44 0.98 2.51 2.14 9.16 -4.10 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2033 0.1778 0.152 0.1329 0.01 -0.05 -
Adjusted Per Share Value based on latest NOSH - 466,857
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
RPS 41.33 31.50 29.62 31.07 22.69 1.96 1.73 77.94%
EPS 2.25 1.32 0.72 1.68 1.43 2.62 -1.17 -
DPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2002 0.186 0.1305 0.1016 0.0888 0.0029 -0.0143 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/03/12 31/03/11 -
Price 0.405 0.47 0.915 0.425 0.10 0.09 0.05 -
P/RPS 0.92 1.37 2.27 0.91 0.29 1.31 0.83 1.88%
P/EPS 16.95 32.64 93.37 16.93 4.67 0.98 -1.22 -
EY 5.90 3.06 1.07 5.91 21.40 101.78 -82.00 -
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.31 5.15 2.80 0.75 9.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Date 25/11/16 26/11/15 26/11/14 29/11/13 28/11/12 24/05/12 20/05/11 -
Price 0.56 0.43 0.88 0.455 0.23 0.10 0.05 -
P/RPS 1.28 1.25 2.18 0.98 0.68 1.46 0.83 8.18%
P/EPS 23.43 29.86 89.80 18.13 10.75 1.09 -1.22 -
EY 4.27 3.35 1.11 5.52 9.30 91.60 -82.00 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.12 4.95 2.99 1.73 10.00 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