[PHB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 6.02%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 12,228 12,015 10,797 10,530 9,328 8,855 7,441 39.21%
PBT 424 12,501 43,133 1,428 428 -158 -1,144 -
Tax 0 -2,167 -2,118 -978 0 1,520 1,940 -
NP 424 10,334 41,014 450 428 1,362 796 -34.26%
-
NP to SH 428 10,338 41,020 458 432 1,439 796 -33.85%
-
Tax Rate 0.00% 17.33% 4.91% 68.49% 0.00% - - -
Total Cost 11,804 1,681 -30,217 10,080 8,900 7,493 6,645 46.62%
-
Net Worth 75,207 75,034 97,048 58,624 82,511 58,822 53,356 25.68%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 75,207 75,034 97,048 58,624 82,511 58,822 53,356 25.68%
NOSH 863,460 863,460 864,185 763,333 1,080,000 774,999 746,250 10.20%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.47% 86.01% 379.86% 4.27% 4.59% 15.38% 10.70% -
ROE 0.57% 13.78% 42.27% 0.78% 0.52% 2.45% 1.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.42 1.39 1.25 1.38 0.86 1.14 1.00 26.30%
EPS 0.04 1.20 4.75 0.06 0.04 0.18 0.11 -49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0871 0.0869 0.1123 0.0768 0.0764 0.0759 0.0715 14.04%
Adjusted Per Share Value based on latest NOSH - 1,210,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.16 0.16 0.14 0.14 0.12 0.12 0.10 36.75%
EPS 0.01 0.14 0.54 0.01 0.01 0.02 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0098 0.0127 0.0077 0.0108 0.0077 0.007 25.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.105 0.08 0.08 0.075 0.07 0.09 0.08 -
P/RPS 7.41 5.75 6.40 5.44 8.10 7.88 8.02 -5.13%
P/EPS 211.83 6.68 1.69 125.00 175.00 48.47 75.00 99.68%
EY 0.47 14.97 59.33 0.80 0.57 2.06 1.33 -49.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.92 0.71 0.98 0.92 1.19 1.12 5.28%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 21/11/16 24/08/16 30/05/16 24/02/16 27/11/15 -
Price 0.09 0.09 0.08 0.08 0.07 0.08 0.095 -
P/RPS 6.36 6.47 6.40 5.80 8.10 7.00 9.53 -23.61%
P/EPS 181.57 7.52 1.69 133.33 175.00 43.09 89.06 60.71%
EY 0.55 13.30 59.33 0.75 0.57 2.32 1.12 -37.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 0.71 1.04 0.92 1.05 1.33 -15.65%

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