[PESONA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PESONA] PESONA METRO HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.38%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
PESONA's Result
PESONA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Revenue 382,970 291,853 274,481 287,878 210,226 18,161 15,993 78.01%
PBT 29,606 15,648 8,310 21,021 18,926 23,818 -11,320 -
Tax -8,740 -3,441 -1,644 -5,477 -5,672 485 448 -
NP 20,866 12,206 6,666 15,544 13,254 24,304 -10,872 -
-
NP to SH 20,866 12,206 6,666 15,544 13,254 24,304 -10,872 -
-
Tax Rate 29.52% 21.99% 19.78% 26.05% 29.97% -2.04% - -
Total Cost 362,104 279,646 267,814 272,334 196,972 -6,142 26,865 60.37%
-
Net Worth 139,147 129,250 90,714 70,598 61,736 1,989 -9,943 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Div 8,730 - - - - - - -
Div Payout % 41.84% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Net Worth 139,147 129,250 90,714 70,598 61,736 1,989 -9,943 -
NOSH 654,811 635,763 510,204 464,462 455,714 198,995 198,878 24.15%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
NP Margin 5.45% 4.18% 2.43% 5.40% 6.30% 133.82% -67.98% -
ROE 15.00% 9.44% 7.35% 22.02% 21.47% 1,221.33% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
RPS 58.49 45.91 53.80 61.98 45.26 9.13 8.04 43.38%
EPS 3.19 1.92 1.31 3.35 2.85 12.21 -5.47 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2033 0.1778 0.152 0.1329 0.01 -0.05 -
Adjusted Per Share Value based on latest NOSH - 466,857
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
RPS 54.83 41.79 39.30 41.22 30.10 2.60 2.29 78.01%
EPS 2.99 1.75 0.95 2.23 1.90 3.48 -1.56 -
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1992 0.1851 0.1299 0.1011 0.0884 0.0028 -0.0142 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/03/12 31/03/11 -
Price 0.405 0.47 0.915 0.425 0.10 0.09 0.05 -
P/RPS 0.69 1.02 1.70 0.69 0.22 0.99 0.62 1.96%
P/EPS 12.71 24.48 70.03 12.70 3.50 0.74 -0.91 -
EY 7.87 4.09 1.43 7.87 28.53 135.70 -109.33 -
DY 3.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.31 5.15 2.80 0.75 9.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 31/03/12 31/03/11 CAGR
Date 25/11/16 26/11/15 26/11/14 29/11/13 28/11/12 24/05/12 20/05/11 -
Price 0.56 0.43 0.88 0.455 0.23 0.10 0.05 -
P/RPS 0.96 0.94 1.64 0.73 0.51 1.10 0.62 8.26%
P/EPS 17.57 22.40 67.35 13.60 8.06 0.82 -0.91 -
EY 5.69 4.47 1.48 7.36 12.41 122.13 -109.33 -
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.12 4.95 2.99 1.73 10.00 0.00 -

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 ⃤ & 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