Highlights

[PESONA] YoY Quarter Result on 2020-06-30 [#2]

Stock [PESONA]: PESONA METRO HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -506.47%    YoY -     -247.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 103,898 172,727 143,352 180,982 84,701 83,240 75,596 5.44%
  YoY % -39.85% 20.49% -20.79% 113.67% 1.76% 10.11% -
  Horiz. % 137.44% 228.49% 189.63% 239.41% 112.04% 110.11% 100.00%
PBT -9,853 9,425 5,522 8,093 7,884 4,639 1,419 -
  YoY % -204.54% 70.68% -31.77% 2.65% 69.95% 226.92% -
  Horiz. % -694.36% 664.20% 389.15% 570.33% 555.60% 326.92% 100.00%
Tax 1,008 -2,228 -1,591 -2,035 -2,286 -1,196 -224 -
  YoY % 145.24% -40.04% 21.82% 10.98% -91.14% -433.93% -
  Horiz. % -450.00% 994.64% 710.27% 908.48% 1,020.54% 533.93% 100.00%
NP -8,845 7,197 3,931 6,058 5,598 3,443 1,195 -
  YoY % -222.90% 83.08% -35.11% 8.22% 62.59% 188.12% -
  Horiz. % -740.17% 602.26% 328.95% 506.95% 468.45% 288.12% 100.00%
NP to SH -9,678 6,548 3,568 6,058 5,598 3,443 1,195 -
  YoY % -247.80% 83.52% -41.10% 8.22% 62.59% 188.12% -
  Horiz. % -809.87% 547.95% 298.58% 506.95% 468.45% 288.12% 100.00%
Tax Rate - % 23.64 % 28.81 % 25.15 % 29.00 % 25.78 % 15.79 % -
  YoY % 0.00% -17.95% 14.55% -13.28% 12.49% 63.27% -
  Horiz. % 0.00% 149.72% 182.46% 159.28% 183.66% 163.27% 100.00%
Total Cost 112,743 165,530 139,421 174,924 79,103 79,797 74,401 7.17%
  YoY % -31.89% 18.73% -20.30% 121.13% -0.87% 7.25% -
  Horiz. % 151.53% 222.48% 187.39% 235.11% 106.32% 107.25% 100.00%
Net Worth 168,881 188,745 184,228 151,716 140,991 116,409 89,261 11.20%
  YoY % -10.52% 2.45% 21.43% 7.61% 21.12% 30.41% -
  Horiz. % 189.20% 211.45% 206.39% 169.97% 157.95% 130.41% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 6,509 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 116.28 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 168,881 188,745 184,228 151,716 140,991 116,409 89,261 11.20%
  YoY % -10.52% 2.45% 21.43% 7.61% 21.12% 30.41% -
  Horiz. % 189.20% 211.45% 206.39% 169.97% 157.95% 130.41% 100.00%
NOSH 694,986 694,941 694,941 665,714 650,930 593,620 519,565 4.96%
  YoY % 0.01% 0.00% 4.39% 2.27% 9.65% 14.25% -
  Horiz. % 133.76% 133.75% 133.75% 128.13% 125.28% 114.25% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -8.51 % 4.17 % 2.74 % 3.35 % 6.61 % 4.14 % 1.58 % -
  YoY % -304.08% 52.19% -18.21% -49.32% 59.66% 162.03% -
  Horiz. % -538.61% 263.92% 173.42% 212.03% 418.35% 262.03% 100.00%
ROE -5.73 % 3.47 % 1.94 % 3.99 % 3.97 % 2.96 % 1.34 % -
  YoY % -265.13% 78.87% -51.38% 0.50% 34.12% 120.90% -
  Horiz. % -427.61% 258.96% 144.78% 297.76% 296.27% 220.90% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.95 24.85 20.63 27.19 13.01 14.02 14.55 0.45%
  YoY % -39.84% 20.46% -24.13% 108.99% -7.20% -3.64% -
  Horiz. % 102.75% 170.79% 141.79% 186.87% 89.42% 96.36% 100.00%
EPS -1.39 0.94 0.51 0.91 0.86 0.58 0.23 -
  YoY % -247.87% 84.31% -43.96% 5.81% 48.28% 152.17% -
  Horiz. % -604.35% 408.70% 221.74% 395.65% 373.91% 252.17% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2430 0.2716 0.2651 0.2279 0.2166 0.1961 0.1718 5.94%
  YoY % -10.53% 2.45% 16.32% 5.22% 10.45% 14.14% -
  Horiz. % 141.44% 158.09% 154.31% 132.65% 126.08% 114.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 694,986
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.95 24.85 20.63 26.04 12.19 11.98 10.88 5.43%
  YoY % -39.84% 20.46% -20.78% 113.62% 1.75% 10.11% -
  Horiz. % 137.41% 228.40% 189.61% 239.34% 112.04% 110.11% 100.00%
EPS -1.39 0.94 0.51 0.87 0.81 0.50 0.17 -
  YoY % -247.87% 84.31% -41.38% 7.41% 62.00% 194.12% -
  Horiz. % -817.65% 552.94% 300.00% 511.76% 476.47% 294.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2430 0.2716 0.2651 0.2183 0.2029 0.1675 0.1284 11.21%
  YoY % -10.53% 2.45% 21.44% 7.59% 21.13% 30.45% -
  Horiz. % 189.25% 211.53% 206.46% 170.02% 158.02% 130.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2450 0.2350 0.2650 0.6600 0.3500 0.5850 0.5300 -
P/RPS 1.64 0.95 1.28 2.43 2.69 4.17 3.64 -12.43%
  YoY % 72.63% -25.78% -47.33% -9.67% -35.49% 14.56% -
  Horiz. % 45.05% 26.10% 35.16% 66.76% 73.90% 114.56% 100.00%
P/EPS -17.59 24.94 51.61 72.53 40.70 100.86 230.43 -
  YoY % -170.53% -51.68% -28.84% 78.21% -59.65% -56.23% -
  Horiz. % -7.63% 10.82% 22.40% 31.48% 17.66% 43.77% 100.00%
EY -5.68 4.01 1.94 1.38 2.46 0.99 0.43 -
  YoY % -241.65% 106.70% 40.58% -43.90% 148.48% 130.23% -
  Horiz. % -1,320.93% 932.56% 451.16% 320.93% 572.09% 230.23% 100.00%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.01 0.87 1.00 2.90 1.62 2.98 3.08 -16.94%
  YoY % 16.09% -13.00% -65.52% 79.01% -45.64% -3.25% -
  Horiz. % 32.79% 28.25% 32.47% 94.16% 52.60% 96.75% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 26/08/19 23/08/18 25/08/17 24/08/16 26/08/15 26/08/14 -
Price 0.2350 0.2250 0.3100 0.5850 0.3900 0.4600 0.7550 -
P/RPS 1.57 0.91 1.50 2.15 3.00 3.28 5.19 -18.05%
  YoY % 72.53% -39.33% -30.23% -28.33% -8.54% -36.80% -
  Horiz. % 30.25% 17.53% 28.90% 41.43% 57.80% 63.20% 100.00%
P/EPS -16.88 23.88 60.38 64.29 45.35 79.31 328.26 -
  YoY % -170.69% -60.45% -6.08% 41.76% -42.82% -75.84% -
  Horiz. % -5.14% 7.27% 18.39% 19.59% 13.82% 24.16% 100.00%
EY -5.93 4.19 1.66 1.56 2.21 1.26 0.30 -
  YoY % -241.53% 152.41% 6.41% -29.41% 75.40% 320.00% -
  Horiz. % -1,976.67% 1,396.67% 553.33% 520.00% 736.67% 420.00% 100.00%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.97 0.83 1.17 2.57 1.80 2.35 4.39 -22.23%
  YoY % 16.87% -29.06% -54.47% 42.78% -23.40% -46.47% -
  Horiz. % 22.10% 18.91% 26.65% 58.54% 41.00% 53.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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