[PESONA] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 25.24%
YoY- 36.98%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 533,691 558,901 453,611 294,845 267,076 284,293 199,756 17.78%
PBT 15,494 24,425 28,874 20,553 13,272 12,015 11,565 4.99%
Tax -5,260 -6,598 -9,006 -5,911 -2,583 -3,526 -3,207 8.59%
NP 10,234 17,827 19,868 14,642 10,689 8,489 8,358 3.43%
-
NP to SH 8,498 16,112 19,868 14,642 10,689 8,489 8,358 0.27%
-
Tax Rate 33.95% 27.01% 31.19% 28.76% 19.46% 29.35% 27.73% -
Total Cost 523,457 541,074 433,743 280,203 256,387 275,804 191,398 18.24%
-
Net Worth 182,213 180,671 151,218 143,277 94,571 85,088 67,862 17.88%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 6,949 6,948 13,046 - 5,104 4,400 4,692 6.76%
Div Payout % 81.78% 43.13% 65.67% - 47.76% 51.83% 56.14% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 182,213 180,671 151,218 143,277 94,571 85,088 67,862 17.88%
NOSH 694,941 694,890 661,208 657,234 520,483 501,999 466,091 6.88%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.92% 3.19% 4.38% 4.97% 4.00% 2.99% 4.18% -
ROE 4.66% 8.92% 13.14% 10.22% 11.30% 9.98% 12.32% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 76.80 80.43 68.60 44.86 51.31 56.63 42.86 10.20%
EPS 1.22 2.32 3.00 2.23 2.05 1.69 1.79 -6.18%
DPS 1.00 1.00 2.00 0.00 0.98 0.88 1.01 -0.16%
NAPS 0.2622 0.26 0.2287 0.218 0.1817 0.1695 0.1456 10.29%
Adjusted Per Share Value based on latest NOSH - 657,234
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 76.79 80.42 65.27 42.42 38.43 40.91 28.74 17.78%
EPS 1.22 2.32 2.86 2.11 1.54 1.22 1.20 0.27%
DPS 1.00 1.00 1.88 0.00 0.73 0.63 0.68 6.63%
NAPS 0.2622 0.26 0.2176 0.2062 0.1361 0.1224 0.0976 17.89%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.24 0.355 0.68 0.38 0.80 0.495 0.21 -
P/RPS 0.31 0.44 0.99 0.85 1.56 0.87 0.49 -7.34%
P/EPS 19.63 15.31 22.63 17.06 38.95 29.27 11.71 8.98%
EY 5.10 6.53 4.42 5.86 2.57 3.42 8.54 -8.22%
DY 4.17 2.82 2.94 0.00 1.23 1.77 4.79 -2.28%
P/NAPS 0.92 1.37 2.97 1.74 4.40 2.92 1.44 -7.19%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 25/05/18 23/05/17 27/05/16 29/05/15 23/05/14 23/05/13 -
Price 0.225 0.28 0.675 0.37 0.59 0.52 0.30 -
P/RPS 0.29 0.35 0.98 0.82 1.15 0.92 0.70 -13.65%
P/EPS 18.40 12.08 22.46 16.61 28.73 30.75 16.73 1.59%
EY 5.43 8.28 4.45 6.02 3.48 3.25 5.98 -1.59%
DY 4.44 3.57 2.96 0.00 1.66 1.69 3.36 4.75%
P/NAPS 0.86 1.08 2.95 1.70 3.25 3.07 2.06 -13.54%

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