[PESONA] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -7.44%
YoY- 20.39%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 674,056 666,261 605,951 674,780 625,483 567,102 563,066 12.68%
PBT -12,770 -22,143 -3,022 16,256 17,746 20,598 19,397 -
Tax -1,215 -39 -137 -3,373 -4,104 -6,370 -5,897 -64.94%
NP -13,985 -22,182 -3,159 12,883 13,642 14,228 13,500 -
-
NP to SH -16,980 -25,203 -5,995 10,231 11,053 11,928 11,478 -
-
Tax Rate - - - 20.75% 23.13% 30.93% 30.40% -
Total Cost 688,041 688,443 609,110 661,897 611,841 552,874 549,566 16.08%
-
Net Worth 159,151 154,982 168,881 185,491 183,116 187,147 188,745 -10.70%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 6,949 6,949 6,949 6,949 6,949 6,949 -
Div Payout % - 0.00% 0.00% 67.93% 62.87% 58.26% 60.55% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 159,151 154,982 168,881 185,491 183,116 187,147 188,745 -10.70%
NOSH 694,986 694,986 694,986 694,986 694,941 694,941 694,941 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -2.07% -3.33% -0.52% 1.91% 2.18% 2.51% 2.40% -
ROE -10.67% -16.26% -3.55% 5.52% 6.04% 6.37% 6.08% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 96.99 95.87 87.19 97.09 90.01 81.60 81.02 12.68%
EPS -2.44 -3.63 -0.86 1.47 1.59 1.72 1.65 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.229 0.223 0.243 0.2669 0.2635 0.2693 0.2716 -10.70%
Adjusted Per Share Value based on latest NOSH - 694,986
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 96.51 95.40 86.76 96.62 89.56 81.20 80.62 12.68%
EPS -2.43 -3.61 -0.86 1.46 1.58 1.71 1.64 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.2279 0.2219 0.2418 0.2656 0.2622 0.268 0.2703 -10.70%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.245 0.245 0.245 0.175 0.22 0.21 0.235 -
P/RPS 0.25 0.26 0.28 0.18 0.24 0.26 0.29 -9.38%
P/EPS -10.03 -6.76 -28.40 11.89 13.83 12.23 14.23 -
EY -9.97 -14.80 -3.52 8.41 7.23 8.17 7.03 -
DY 0.00 4.08 4.08 5.71 4.55 4.76 4.26 -
P/NAPS 1.07 1.10 1.01 0.66 0.83 0.78 0.87 14.71%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/03/21 27/11/20 27/08/20 26/06/20 27/02/20 28/11/19 26/08/19 -
Price 0.295 0.23 0.235 0.245 0.20 0.225 0.225 -
P/RPS 0.30 0.24 0.27 0.25 0.22 0.28 0.28 4.68%
P/EPS -12.07 -6.34 -27.24 16.64 12.57 13.11 13.62 -
EY -8.28 -15.77 -3.67 6.01 7.95 7.63 7.34 -
DY 0.00 4.35 4.26 4.08 5.00 4.44 4.44 -
P/NAPS 1.29 1.03 0.97 0.92 0.76 0.84 0.83 33.99%

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