[PHB] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
14-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.42%
YoY- 38.73%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 16,218 26,539 62,366 14,240 10,179 7,740 12,015 5.12%
PBT -4,718 -18,376 -6,612 -13,968 -21,556 -3,801 12,501 -
Tax 97 -751 -550 -20 -1,283 -255 -2,167 -
NP -4,621 -19,127 -7,162 -13,988 -22,839 -4,056 10,334 -
-
NP to SH -4,621 -19,127 -7,162 -13,988 -22,830 -4,052 10,338 -
-
Tax Rate - - - - - - 17.33% -
Total Cost 20,839 45,666 69,528 28,228 33,018 11,796 1,681 52.10%
-
Net Worth 13,093,625 132,488 153 138,882 93,745 72,395 75,034 136.29%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 13,093,625 132,488 153 138,882 93,745 72,395 75,034 136.29%
NOSH 10,821,177 10,769,218 10,564,951 7,195,967 1,743,506 876,459 863,460 52.37%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -28.49% -72.07% -11.48% -98.23% -224.37% -52.40% 86.01% -
ROE -0.04% -14.44% -4,668.75% -10.07% -24.35% -5.60% 13.78% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 0.15 0.25 589.49 0.20 0.58 0.88 1.39 -30.98%
EPS -0.04 -0.18 -67.70 -0.19 -1.31 -0.46 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.0125 0.0145 0.0193 0.0536 0.0826 0.0869 55.07%
Adjusted Per Share Value based on latest NOSH - 7,195,967
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 0.15 0.25 0.58 0.13 0.09 0.07 0.11 5.30%
EPS -0.04 -0.18 -0.07 -0.13 -0.21 -0.04 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 0.0122 0.00 0.0128 0.0087 0.0067 0.0069 136.49%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.01 0.01 0.025 0.01 0.02 0.065 0.08 -
P/RPS 6.67 3.99 0.00 5.05 3.44 7.36 5.75 2.50%
P/EPS -23.42 -5.54 -0.04 -5.14 -1.53 -14.06 6.68 -
EY -4.27 -18.05 -2,707.86 -19.44 -65.27 -7.11 14.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.80 1.72 0.52 0.37 0.79 0.92 -52.91%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 19/03/21 14/02/20 27/02/19 23/02/18 27/02/17 -
Price 0.005 0.01 0.03 0.005 0.02 0.045 0.09 -
P/RPS 3.34 3.99 0.01 2.53 3.44 5.10 6.47 -10.43%
P/EPS -11.71 -5.54 -0.04 -2.57 -1.53 -9.73 7.52 -
EY -8.54 -18.05 -2,256.55 -38.88 -65.27 -10.27 13.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 2.07 0.26 0.37 0.54 1.04 -

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