[PHB] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 85.34%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 12,015 8,855 4,690 7,329 50,441 14,877 12,521 -0.68%
PBT 12,501 -158 -12,556 -4,153 -14,437 -522 -21,086 -
Tax -2,167 1,520 0 1,751 -1,950 -208 2,725 -
NP 10,334 1,362 -12,556 -2,402 -16,387 -730 -18,361 -
-
NP to SH 10,338 1,439 -12,553 -2,402 -16,387 -730 -18,361 -
-
Tax Rate 17.33% - - - - - - -
Total Cost 1,681 7,493 17,246 9,731 66,828 15,607 30,882 -38.41%
-
Net Worth 75,034 58,822 53,780 58,495 60,624 80,007 77,508 -0.53%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 75,034 58,822 53,780 58,495 60,624 80,007 77,508 -0.53%
NOSH 863,460 774,999 770,490 706,470 703,304 729,999 700,801 3.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 86.01% 15.38% -267.72% -32.77% -32.49% -4.91% -146.64% -
ROE 13.78% 2.45% -23.34% -4.11% -27.03% -0.91% -23.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.39 1.14 0.61 1.04 7.17 2.04 1.79 -4.12%
EPS 1.20 0.18 -1.63 -0.34 -2.33 -0.10 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.0759 0.0698 0.0828 0.0862 0.1096 0.1106 -3.93%
Adjusted Per Share Value based on latest NOSH - 708,888
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.16 0.12 0.06 0.10 0.66 0.19 0.16 0.00%
EPS 0.14 0.02 -0.16 -0.03 -0.21 -0.01 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0077 0.007 0.0077 0.0079 0.0105 0.0101 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.08 0.09 0.105 0.11 0.16 0.06 0.04 -
P/RPS 5.75 7.88 17.25 10.60 2.23 2.94 2.24 16.99%
P/EPS 6.68 48.47 -6.44 -32.35 -6.87 -60.00 -1.53 -
EY 14.97 2.06 -15.52 -3.09 -14.56 -1.67 -65.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.19 1.50 1.33 1.86 0.55 0.36 16.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 26/02/15 27/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.09 0.08 0.11 0.14 0.16 0.49 0.06 -
P/RPS 6.47 7.00 18.07 13.50 2.23 24.04 3.36 11.52%
P/EPS 7.52 43.09 -6.75 -41.18 -6.87 -490.00 -2.29 -
EY 13.30 2.32 -14.81 -2.43 -14.56 -0.20 -43.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.58 1.69 1.86 4.47 0.54 11.53%

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