Highlights

[PHB] YoY Quarter Result on 2019-12-31 [#4]

Stock [PHB]: PEGASUS HEIGHTS BHD
Announcement Date 14-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     56.58%    YoY -     73.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 7,569 2,096 608 3,917 3,274 2,493 1,670 28.63%
  YoY % 261.12% 244.74% -84.48% 19.64% 31.33% 49.28% -
  Horiz. % 453.23% 125.51% 36.41% 234.55% 196.05% 149.28% 100.00%
PBT -3,535 -12,150 -2,328 -19,849 700 -9,231 -2,389 6.75%
  YoY % 70.91% -421.91% 88.27% -2,935.57% 107.58% -286.40% -
  Horiz. % 147.97% 508.58% 97.45% 830.85% -29.30% 386.40% 100.00%
Tax 0 -1,275 0 -578 65 0 1,751 -
  YoY % 0.00% 0.00% 0.00% -989.23% 0.00% 0.00% -
  Horiz. % 0.00% -72.82% 0.00% -33.01% 3.71% 0.00% 100.00%
NP -3,535 -13,425 -2,328 -20,427 765 -9,231 -638 33.01%
  YoY % 73.67% -476.68% 88.60% -2,770.20% 108.29% -1,346.87% -
  Horiz. % 554.08% 2,104.23% 364.89% 3,201.72% -119.91% 1,446.87% 100.00%
NP to SH -3,535 -13,425 -2,327 -20,427 842 -9,234 -638 33.01%
  YoY % 73.67% -476.92% 88.61% -2,526.01% 109.12% -1,347.34% -
  Horiz. % 554.08% 2,104.23% 364.73% 3,201.72% -131.97% 1,447.34% 100.00%
Tax Rate - % - % - % - % -9.29 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 11,104 15,521 2,936 24,344 2,509 11,724 2,308 29.91%
  YoY % -28.46% 428.64% -87.94% 870.27% -78.60% 407.97% -
  Horiz. % 481.11% 672.49% 127.21% 1,054.77% 108.71% 507.97% 100.00%
Net Worth 138,882 93,745 72,395 75,034 60,720 53,788 58,695 15.43%
  YoY % 48.15% 29.49% -3.52% 23.57% 12.89% -8.36% -
  Horiz. % 236.61% 159.71% 123.34% 127.84% 103.45% 91.64% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 138,882 93,745 72,395 75,034 60,720 53,788 58,695 15.43%
  YoY % 48.15% 29.49% -3.52% 23.57% 12.89% -8.36% -
  Horiz. % 236.61% 159.71% 123.34% 127.84% 103.45% 91.64% 100.00%
NOSH 7,195,967 1,748,992 876,460 863,460 799,999 769,499 708,888 47.12%
  YoY % 311.44% 99.55% 1.51% 7.93% 3.96% 8.55% -
  Horiz. % 1,015.11% 246.72% 123.64% 121.80% 112.85% 108.55% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -46.70 % -640.51 % -382.89 % -521.50 % 23.37 % -370.28 % -38.20 % 3.40%
  YoY % 92.71% -67.28% 26.58% -2,331.49% 106.31% -869.32% -
  Horiz. % 122.25% 1,676.73% 1,002.33% 1,365.18% -61.18% 969.32% 100.00%
ROE -2.55 % -14.32 % -3.21 % -27.22 % 1.39 % -17.17 % -1.09 % 15.21%
  YoY % 82.19% -346.11% 88.21% -2,058.27% 108.10% -1,475.23% -
  Horiz. % 233.94% 1,313.76% 294.50% 2,497.25% -127.52% 1,575.23% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.11 0.12 0.07 0.45 0.41 0.32 0.24 -12.19%
  YoY % -8.33% 71.43% -84.44% 9.76% 28.13% 33.33% -
  Horiz. % 45.83% 50.00% 29.17% 187.50% 170.83% 133.33% 100.00%
EPS -0.05 -0.77 -0.27 -2.33 0.11 -1.20 -0.09 -9.33%
  YoY % 93.51% -185.19% 88.41% -2,218.18% 109.17% -1,233.33% -
  Horiz. % 55.56% 855.56% 300.00% 2,588.89% -122.22% 1,333.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0193 0.0536 0.0826 0.0869 0.0759 0.0699 0.0828 -21.54%
  YoY % -63.99% -35.11% -4.95% 14.49% 8.58% -15.58% -
  Horiz. % 23.31% 64.73% 99.76% 104.95% 91.67% 84.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 10,565,664
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.07 0.02 0.01 0.04 0.03 0.02 0.02 23.21%
  YoY % 250.00% 100.00% -75.00% 33.33% 50.00% 0.00% -
  Horiz. % 350.00% 100.00% 50.00% 200.00% 150.00% 100.00% 100.00%
EPS -0.03 -0.13 -0.02 -0.19 0.01 -0.09 -0.01 20.08%
  YoY % 76.92% -550.00% 89.47% -2,000.00% 111.11% -800.00% -
  Horiz. % 300.00% 1,300.00% 200.00% 1,900.00% -100.00% 900.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0131 0.0089 0.0069 0.0071 0.0057 0.0051 0.0056 15.21%
  YoY % 47.19% 28.99% -2.82% 24.56% 11.76% -8.93% -
  Horiz. % 233.93% 158.93% 123.21% 126.79% 101.79% 91.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.0100 0.0200 0.0650 0.0800 0.0900 0.1050 0.1100 -
P/RPS 9.51 16.69 93.70 17.64 21.99 32.41 46.69 -23.29%
  YoY % -43.02% -82.19% 431.18% -19.78% -32.15% -30.58% -
  Horiz. % 20.37% 35.75% 200.69% 37.78% 47.10% 69.42% 100.00%
P/EPS -20.36 -2.61 -24.48 -3.38 85.51 -8.75 -122.22 -25.81%
  YoY % -680.08% 89.34% -624.26% -103.95% 1,077.26% 92.84% -
  Horiz. % 16.66% 2.14% 20.03% 2.77% -69.96% 7.16% 100.00%
EY -4.91 -38.38 -4.08 -29.57 1.17 -11.43 -0.82 34.74%
  YoY % 87.21% -840.69% 86.20% -2,627.35% 110.24% -1,293.90% -
  Horiz. % 598.78% 4,680.49% 497.56% 3,606.10% -142.68% 1,393.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.37 0.79 0.92 1.19 1.50 1.33 -14.48%
  YoY % 40.54% -53.16% -14.13% -22.69% -20.67% 12.78% -
  Horiz. % 39.10% 27.82% 59.40% 69.17% 89.47% 112.78% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 14/02/20 27/02/19 23/02/18 27/02/17 24/02/16 26/02/15 27/02/14 -
Price 0.0050 0.0200 0.0450 0.0900 0.0800 0.1100 0.1400 -
P/RPS 4.75 16.69 64.87 19.84 19.55 33.95 59.43 -34.36%
  YoY % -71.54% -74.27% 226.97% 1.48% -42.42% -42.87% -
  Horiz. % 7.99% 28.08% 109.15% 33.38% 32.90% 57.13% 100.00%
P/EPS -10.18 -2.61 -16.95 -3.80 76.01 -9.17 -155.56 -36.51%
  YoY % -290.04% 84.60% -346.05% -105.00% 928.90% 94.11% -
  Horiz. % 6.54% 1.68% 10.90% 2.44% -48.86% 5.89% 100.00%
EY -9.82 -38.38 -5.90 -26.29 1.32 -10.91 -0.64 57.60%
  YoY % 74.41% -550.51% 77.56% -2,091.67% 112.10% -1,604.69% -
  Horiz. % 1,534.38% 5,996.88% 921.88% 4,107.81% -206.25% 1,704.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.37 0.54 1.04 1.05 1.57 1.69 -26.79%
  YoY % -29.73% -31.48% -48.08% -0.95% -33.12% -7.10% -
  Horiz. % 15.38% 21.89% 31.95% 61.54% 62.13% 92.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

209  692  606  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 XOX-WC 0.02+0.015 
 QES 0.36-0.02 
 DNEX-WD 0.06+0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.51+0.06 
 VIZIONE 0.23-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS