[PESONA] YoY TTM 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- -37.0%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Revenue 549,892 296,306 274,720 279,301 275,646 18,318 15,759 72.70%
PBT 29,083 23,798 16,492 7,554 14,548 20,762 -51,203 -
Tax -8,755 -7,001 -3,555 -2,206 -4,965 577 -217 76.60%
NP 20,328 16,797 12,937 5,348 9,583 21,339 -51,420 -
-
NP to SH 20,328 16,797 12,937 5,348 9,583 21,339 -51,420 -
-
Tax Rate 30.10% 29.42% 21.56% 29.20% 34.13% -2.78% - -
Total Cost 529,564 279,509 261,783 273,953 266,063 -3,021 67,179 37.37%
-
Net Worth 151,716 140,991 116,409 89,261 67,604 3,988 -4,015 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 CAGR
Div 6,537 6,509 5,104 4,400 4,692 - - -
Div Payout % 32.16% 38.75% 39.46% 82.27% 48.96% - - -
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 151,716 140,991 116,409 89,261 67,604 3,988 -4,015 -
NOSH 665,714 650,930 593,620 519,565 466,236 199,423 200,754 20.24%
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 3.70% 5.67% 4.71% 1.91% 3.48% 116.49% -326.29% -
ROE 13.40% 11.91% 11.11% 5.99% 14.18% 535.02% 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 82.60 45.52 46.28 53.76 59.12 9.19 7.85 43.61%
EPS 3.05 2.58 2.18 1.03 2.06 10.70 -25.61 -
DPS 1.00 1.00 0.86 0.85 1.01 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 79.12 42.63 39.53 40.19 39.66 2.64 2.27 72.67%
EPS 2.92 2.42 1.86 0.77 1.38 3.07 -7.40 -
DPS 0.94 0.94 0.73 0.63 0.68 0.00 0.00 -
NAPS 0.2183 0.2029 0.1675 0.1284 0.0973 0.0057 -0.0058 -
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 0.80 0.77 1.26 0.99 0.49 1.09 1.78 -11.57%
P/EPS 21.61 13.56 26.84 51.49 14.11 0.93 -0.55 -
EY 4.63 7.37 3.73 1.94 7.09 107.00 -182.95 -
DY 1.52 2.86 1.47 1.60 3.47 0.00 0.00 -
P/NAPS 2.90 1.62 2.98 3.08 2.00 5.00 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 0.71 0.86 0.99 1.40 0.77 0.76 0.76 -1.04%
P/EPS 19.16 15.11 21.11 73.35 22.14 0.65 -0.23 -
EY 5.22 6.62 4.74 1.36 4.52 152.86 -426.89 -
DY 1.71 2.56 1.87 1.12 2.21 0.00 0.00 -
P/NAPS 2.57 1.80 2.35 4.39 3.14 3.50 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