[PESONA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -27.85%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 137,914 117,142 102,640 71,832 66,115 61,584 58,215 15.45%
PBT 6,535 7,838 5,828 3,059 3,392 4,407 189 80.44%
Tax -1,331 -2,855 -1,955 -575 -340 -1,139 -827 8.25%
NP 5,204 4,983 3,873 2,484 3,052 3,268 -638 -
-
NP to SH 4,861 4,983 3,873 2,484 3,052 3,268 -638 -
-
Tax Rate 20.37% 36.43% 33.54% 18.80% 10.02% 25.85% 437.57% -
Total Cost 132,710 112,159 98,767 69,348 63,063 58,316 58,853 14.50%
-
Net Worth 182,144 156,333 139,493 129,486 90,440 70,962 60,564 20.13%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 182,144 156,333 139,493 129,486 90,440 70,962 60,564 20.13%
NOSH 694,941 664,400 656,440 636,923 508,666 466,857 455,714 7.28%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.77% 4.25% 3.77% 3.46% 4.62% 5.31% -1.10% -
ROE 2.67% 3.19% 2.78% 1.92% 3.37% 4.61% -1.05% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.85 17.63 15.64 11.28 13.00 13.19 12.77 7.62%
EPS 0.70 0.75 0.59 0.39 0.60 0.70 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2621 0.2353 0.2125 0.2033 0.1778 0.152 0.1329 11.97%
Adjusted Per Share Value based on latest NOSH - 636,923
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.75 16.77 14.70 10.29 9.47 8.82 8.34 15.44%
EPS 0.70 0.71 0.55 0.36 0.44 0.47 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.2238 0.1997 0.1854 0.1295 0.1016 0.0867 20.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.31 0.53 0.405 0.47 0.915 0.425 0.10 -
P/RPS 1.56 3.01 2.59 4.17 7.04 3.22 0.78 12.24%
P/EPS 44.32 70.67 68.64 120.51 152.50 60.71 -71.43 -
EY 2.26 1.42 1.46 0.83 0.66 1.65 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.25 1.91 2.31 5.15 2.80 0.75 7.84%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 25/11/16 26/11/15 26/11/14 29/11/13 28/11/12 -
Price 0.21 0.50 0.56 0.43 0.88 0.455 0.23 -
P/RPS 1.06 2.84 3.58 3.81 6.77 3.45 1.80 -8.44%
P/EPS 30.02 66.67 94.92 110.26 146.67 65.00 -164.29 -
EY 3.33 1.50 1.05 0.91 0.68 1.54 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.12 2.64 2.12 4.95 2.99 1.73 -12.05%

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