[PESONA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -57.62%
YoY- -51.78%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 195,101 187,306 128,925 90,155 105,790 39,887 61,548 21.18%
PBT 4,672 -4,701 -1,849 4,643 6,500 4,363 4,424 0.91%
Tax 135 1,311 -955 -1,018 -2,120 -1,826 -1,209 -
NP 4,807 -3,390 -2,804 3,625 4,380 2,537 3,215 6.92%
-
NP to SH 4,214 -4,009 -3,134 2,112 4,380 2,537 3,215 4.60%
-
Tax Rate -2.89% - - 21.93% 32.62% 41.85% 27.33% -
Total Cost 190,294 190,696 131,729 86,530 101,410 37,350 58,333 21.76%
-
Net Worth 159,151 183,116 179,016 177,683 143,297 135,696 88,873 10.18%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 6,949 6,949 6,948 6,537 - 5,104 -
Div Payout % - 0.00% 0.00% 329.02% 149.25% - 158.78% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 159,151 183,116 179,016 177,683 143,297 135,696 88,873 10.18%
NOSH 694,986 694,941 694,941 694,890 653,731 650,512 510,476 5.27%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.46% -1.81% -2.17% 4.02% 4.14% 6.36% 5.22% -
ROE 2.65% -2.19% -1.75% 1.19% 3.06% 1.87% 3.62% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 28.07 26.95 18.55 12.97 16.18 6.13 12.06 15.10%
EPS 0.61 -0.58 -0.45 0.30 0.67 0.39 0.63 -0.53%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 1.00 -
NAPS 0.229 0.2635 0.2576 0.2557 0.2192 0.2086 0.1741 4.66%
Adjusted Per Share Value based on latest NOSH - 694,890
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 28.07 26.95 18.55 12.97 15.22 5.74 8.86 21.16%
EPS 0.61 -0.58 -0.45 0.30 0.63 0.37 0.46 4.81%
DPS 0.00 1.00 1.00 1.00 0.94 0.00 0.73 -
NAPS 0.229 0.2635 0.2576 0.2557 0.2062 0.1953 0.1279 10.18%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.245 0.22 0.19 0.45 0.605 0.40 0.88 -
P/RPS 0.87 0.82 1.02 3.47 3.74 6.52 7.30 -29.82%
P/EPS 40.41 -38.14 -42.13 148.06 90.30 102.56 139.73 -18.66%
EY 2.47 -2.62 -2.37 0.68 1.11 0.97 0.72 22.78%
DY 0.00 4.55 5.26 2.22 1.65 0.00 1.14 -
P/NAPS 1.07 0.83 0.74 1.76 2.76 1.92 5.05 -22.77%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/03/21 27/02/20 27/02/19 27/02/18 24/02/17 25/02/16 26/02/15 -
Price 0.295 0.20 0.225 0.41 0.69 0.37 0.99 -
P/RPS 1.05 0.74 1.21 3.16 4.26 6.03 8.21 -28.99%
P/EPS 48.65 -34.67 -49.89 134.90 102.99 94.87 157.19 -17.74%
EY 2.06 -2.88 -2.00 0.74 0.97 1.05 0.64 21.48%
DY 0.00 5.00 4.44 2.44 1.45 0.00 1.01 -
P/NAPS 1.29 0.76 0.87 1.60 3.15 1.77 5.69 -21.89%

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