[PESONA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.52%
YoY- -0.44%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 205,861 139,746 64,150 296,888 215,909 154,325 73,737 98.14%
PBT 6,233 2,841 1,421 15,977 15,766 11,359 5,479 8.96%
Tax -1,233 -893 -668 -4,258 -4,108 -2,968 -1,424 -9.14%
NP 5,000 1,948 753 11,719 11,658 8,391 4,055 14.97%
-
NP to SH 5,000 1,948 753 11,719 11,658 8,391 4,055 14.97%
-
Tax Rate 19.78% 31.43% 47.01% 26.65% 26.06% 26.13% 25.99% -
Total Cost 200,861 137,798 63,397 285,169 204,251 145,934 69,682 102.41%
-
Net Worth 90,714 88,070 85,088 77,981 70,598 67,220 67,862 21.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,641 - - - -
Div Payout % - - - 39.61% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 90,714 88,070 85,088 77,981 70,598 67,220 67,862 21.32%
NOSH 510,204 512,631 501,999 464,173 464,462 463,591 466,091 6.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.43% 1.39% 1.17% 3.95% 5.40% 5.44% 5.50% -
ROE 5.51% 2.21% 0.88% 15.03% 16.51% 12.48% 5.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.35 27.26 12.78 63.96 46.49 33.29 15.82 86.57%
EPS 0.98 0.38 0.15 2.52 2.51 1.81 0.87 8.25%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1778 0.1718 0.1695 0.168 0.152 0.145 0.1456 14.23%
Adjusted Per Share Value based on latest NOSH - 440,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.62 20.11 9.23 42.72 31.07 22.21 10.61 98.14%
EPS 0.72 0.28 0.11 1.69 1.68 1.21 0.58 15.49%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.1305 0.1267 0.1224 0.1122 0.1016 0.0967 0.0976 21.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.915 0.53 0.495 0.475 0.425 0.29 0.21 -
P/RPS 2.27 1.94 3.87 0.74 0.91 0.87 1.33 42.77%
P/EPS 93.37 139.47 330.00 18.81 16.93 16.02 24.14 146.20%
EY 1.07 0.72 0.30 5.32 5.91 6.24 4.14 -59.39%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 5.15 3.08 2.92 2.83 2.80 2.00 1.44 133.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 23/05/14 26/02/14 29/11/13 30/08/13 23/05/13 -
Price 0.88 0.755 0.52 0.57 0.455 0.455 0.30 -
P/RPS 2.18 2.77 4.07 0.89 0.98 1.37 1.90 9.58%
P/EPS 89.80 198.68 346.67 22.58 18.13 25.14 34.48 89.18%
EY 1.11 0.50 0.29 4.43 5.52 3.98 2.90 -47.25%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 4.95 4.39 3.07 3.39 2.99 3.14 2.06 79.30%

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