Highlights

[PESONA] QoQ Quarter Result on 2018-09-30 [#3]

Stock [PESONA]: PESONA METRO HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     36.24%    YoY -     -2.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 172,727 123,500 128,925 137,914 143,352 170,622 90,155 54.44%
  QoQ % 39.86% -4.21% -6.52% -3.79% -15.98% 89.25% -
  Horiz. % 191.59% 136.99% 143.00% 152.97% 159.01% 189.25% 100.00%
PBT 9,425 5,286 -1,849 6,535 5,522 3,851 4,643 60.53%
  QoQ % 78.30% 385.88% -128.29% 18.34% 43.39% -17.06% -
  Horiz. % 202.99% 113.85% -39.82% 140.75% 118.93% 82.94% 100.00%
Tax -2,228 -1,383 -955 -1,331 -1,591 -690 -1,018 68.81%
  QoQ % -61.10% -44.82% 28.25% 16.34% -130.58% 32.22% -
  Horiz. % 218.86% 135.85% 93.81% 130.75% 156.29% 67.78% 100.00%
NP 7,197 3,903 -2,804 5,204 3,931 3,161 3,625 58.16%
  QoQ % 84.40% 239.19% -153.88% 32.38% 24.36% -12.80% -
  Horiz. % 198.54% 107.67% -77.35% 143.56% 108.44% 87.20% 100.00%
NP to SH 6,548 3,203 -3,134 4,861 3,568 2,959 2,112 113.06%
  QoQ % 104.43% 202.20% -164.47% 36.24% 20.58% 40.10% -
  Horiz. % 310.04% 151.66% -148.39% 230.16% 168.94% 140.10% 100.00%
Tax Rate 23.64 % 26.16 % - % 20.37 % 28.81 % 17.92 % 21.93 % 5.15%
  QoQ % -9.63% 0.00% 0.00% -29.30% 60.77% -18.29% -
  Horiz. % 107.80% 119.29% 0.00% 92.89% 131.37% 81.71% 100.00%
Total Cost 165,530 119,597 131,729 132,710 139,421 167,461 86,530 54.28%
  QoQ % 38.41% -9.21% -0.74% -4.81% -16.74% 93.53% -
  Horiz. % 191.30% 138.21% 152.24% 153.37% 161.12% 193.53% 100.00%
Net Worth 188,745 182,213 179,016 182,144 184,228 180,671 177,683 4.12%
  QoQ % 3.59% 1.79% -1.72% -1.13% 1.97% 1.68% -
  Horiz. % 106.23% 102.55% 100.75% 102.51% 103.68% 101.68% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 6,949 - - - 6,948 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.01% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 329.02 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 188,745 182,213 179,016 182,144 184,228 180,671 177,683 4.12%
  QoQ % 3.59% 1.79% -1.72% -1.13% 1.97% 1.68% -
  Horiz. % 106.23% 102.55% 100.75% 102.51% 103.68% 101.68% 100.00%
NOSH 694,941 694,941 694,941 694,941 694,941 694,890 694,891 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.01% -0.00% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.17 % 3.16 % -2.17 % 3.77 % 2.74 % 1.85 % 4.02 % 2.48%
  QoQ % 31.96% 245.62% -157.56% 37.59% 48.11% -53.98% -
  Horiz. % 103.73% 78.61% -53.98% 93.78% 68.16% 46.02% 100.00%
ROE 3.47 % 1.76 % -1.75 % 2.67 % 1.94 % 1.64 % 1.19 % 104.51%
  QoQ % 97.16% 200.57% -165.54% 37.63% 18.29% 37.82% -
  Horiz. % 291.60% 147.90% -147.06% 224.37% 163.03% 137.82% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 24.85 17.77 18.55 19.85 20.63 24.55 12.97 54.45%
  QoQ % 39.84% -4.20% -6.55% -3.78% -15.97% 89.28% -
  Horiz. % 191.60% 137.01% 143.02% 153.05% 159.06% 189.28% 100.00%
EPS 0.94 0.46 -0.45 0.70 0.51 0.43 0.30 114.58%
  QoQ % 104.35% 202.22% -164.29% 37.25% 18.60% 43.33% -
  Horiz. % 313.33% 153.33% -150.00% 233.33% 170.00% 143.33% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2716 0.2622 0.2576 0.2621 0.2651 0.2600 0.2557 4.12%
  QoQ % 3.59% 1.79% -1.72% -1.13% 1.96% 1.68% -
  Horiz. % 106.22% 102.54% 100.74% 102.50% 103.68% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 694,941
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 24.85 17.77 18.55 19.85 20.63 24.55 12.97 54.45%
  QoQ % 39.84% -4.20% -6.55% -3.78% -15.97% 89.28% -
  Horiz. % 191.60% 137.01% 143.02% 153.05% 159.06% 189.28% 100.00%
EPS 0.94 0.46 -0.45 0.70 0.51 0.43 0.30 114.58%
  QoQ % 104.35% 202.22% -164.29% 37.25% 18.60% 43.33% -
  Horiz. % 313.33% 153.33% -150.00% 233.33% 170.00% 143.33% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2716 0.2622 0.2576 0.2621 0.2651 0.2600 0.2557 4.12%
  QoQ % 3.59% 1.79% -1.72% -1.13% 1.96% 1.68% -
  Horiz. % 106.22% 102.54% 100.74% 102.50% 103.68% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2350 0.2400 0.1900 0.3100 0.2650 0.3550 0.4500 -
P/RPS 0.95 1.35 1.02 1.56 1.28 1.45 3.47 -57.94%
  QoQ % -29.63% 32.35% -34.62% 21.87% -11.72% -58.21% -
  Horiz. % 27.38% 38.90% 29.39% 44.96% 36.89% 41.79% 100.00%
P/EPS 24.94 52.07 -42.13 44.32 51.61 83.37 148.06 -69.60%
  QoQ % -52.10% 223.59% -195.06% -14.13% -38.10% -43.69% -
  Horiz. % 16.84% 35.17% -28.45% 29.93% 34.86% 56.31% 100.00%
EY 4.01 1.92 -2.37 2.26 1.94 1.20 0.68 227.47%
  QoQ % 108.85% 181.01% -204.87% 16.49% 61.67% 76.47% -
  Horiz. % 589.71% 282.35% -348.53% 332.35% 285.29% 176.47% 100.00%
DY 0.00 0.00 5.26 0.00 0.00 0.00 2.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 236.94% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.87 0.92 0.74 1.18 1.00 1.37 1.76 -37.56%
  QoQ % -5.43% 24.32% -37.29% 18.00% -27.01% -22.16% -
  Horiz. % 49.43% 52.27% 42.05% 67.05% 56.82% 77.84% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 21/05/19 27/02/19 28/11/18 23/08/18 25/05/18 27/02/18 -
Price 0.2250 0.2250 0.2250 0.2100 0.3100 0.2800 0.4100 -
P/RPS 0.91 1.27 1.21 1.06 1.50 1.14 3.16 -56.49%
  QoQ % -28.35% 4.96% 14.15% -29.33% 31.58% -63.92% -
  Horiz. % 28.80% 40.19% 38.29% 33.54% 47.47% 36.08% 100.00%
P/EPS 23.88 48.82 -49.89 30.02 60.38 65.76 134.90 -68.57%
  QoQ % -51.09% 197.86% -266.19% -50.28% -8.18% -51.25% -
  Horiz. % 17.70% 36.19% -36.98% 22.25% 44.76% 48.75% 100.00%
EY 4.19 2.05 -2.00 3.33 1.66 1.52 0.74 218.69%
  QoQ % 104.39% 202.50% -160.06% 100.60% 9.21% 105.41% -
  Horiz. % 566.22% 277.03% -270.27% 450.00% 224.32% 205.41% 100.00%
DY 0.00 0.00 4.44 0.00 0.00 0.00 2.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 181.97% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.86 0.87 0.80 1.17 1.08 1.60 -35.52%
  QoQ % -3.49% -1.15% 8.75% -31.62% 8.33% -32.50% -
  Horiz. % 51.87% 53.75% 54.38% 50.00% 73.12% 67.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers