[PESONA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.93%
YoY- 218.55%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
Revenue 280,437 283,832 279,015 71,756 17,767 15,954 16,438 67.42%
PBT 16,159 6,539 18,766 22,123 2,823 -46,900 -5,444 -
Tax -3,790 -1,407 -5,277 -372 482 -903 2,350 -
NP 12,369 5,132 13,489 21,751 3,305 -47,803 -3,094 -
-
NP to SH 12,369 5,132 13,489 21,751 3,305 -47,803 -3,094 -
-
Tax Rate 23.45% 21.52% 28.12% 1.68% -17.07% - - -
Total Cost 268,068 278,700 265,526 50,005 14,462 63,757 19,532 60.93%
-
Net Worth 129,486 90,440 70,962 60,564 2,119 -9,938 46,072 20.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
Div 5,104 4,400 4,692 - - - - -
Div Payout % 41.27% 85.74% 34.79% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 129,486 90,440 70,962 60,564 2,119 -9,938 46,072 20.65%
NOSH 636,923 508,666 466,857 455,714 211,999 198,767 184,290 25.27%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.41% 1.81% 4.83% 30.31% 18.60% -299.63% -18.82% -
ROE 9.55% 5.67% 19.01% 35.91% 155.90% 0.00% -6.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.03 55.80 59.76 15.75 8.38 8.03 8.92 33.65%
EPS 1.94 1.01 2.89 4.77 1.56 -24.05 -1.68 -
DPS 0.80 0.87 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2033 0.1778 0.152 0.1329 0.01 -0.05 0.25 -3.68%
Adjusted Per Share Value based on latest NOSH - 455,714
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.35 40.84 40.15 10.32 2.56 2.30 2.37 67.36%
EPS 1.78 0.74 1.94 3.13 0.48 -6.88 -0.45 -
DPS 0.73 0.63 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.1301 0.1021 0.0871 0.0031 -0.0143 0.0663 20.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/03/12 31/03/11 31/03/10 -
Price 0.47 0.915 0.425 0.10 0.09 0.05 0.18 -
P/RPS 1.07 1.64 0.71 0.64 1.07 0.62 2.02 -10.90%
P/EPS 24.20 90.69 14.71 2.10 5.77 -0.21 -10.72 -
EY 4.13 1.10 6.80 47.73 17.32 -481.00 -9.33 -
DY 1.71 0.95 2.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 5.15 2.80 0.75 9.00 0.00 0.72 23.58%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 31/03/10 CAGR
Date 26/11/15 26/11/14 29/11/13 28/11/12 24/05/12 20/05/11 21/05/10 -
Price 0.43 0.88 0.455 0.23 0.10 0.05 0.11 -
P/RPS 0.98 1.58 0.76 1.46 1.19 0.62 1.23 -4.04%
P/EPS 22.14 87.22 15.75 4.82 6.41 -0.21 -6.55 -
EY 4.52 1.15 6.35 20.75 15.59 -481.00 -15.26 -
DY 1.86 0.98 2.20 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 4.95 2.99 1.73 10.00 0.00 0.44 33.06%

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