[PHB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.36%
YoY- 84.68%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,453 10,862 6,231 5,555 31,780 40,264 17,416 -4.20%
PBT 32,304 1,819 -12,435 -4,210 -14,103 -2,059 -19,642 -
Tax -2,928 -424 1,455 1,751 -1,950 -208 2,750 -
NP 29,376 1,395 -10,980 -2,459 -16,053 -2,267 -16,892 -
-
NP to SH 29,378 1,476 -10,976 -2,459 -16,053 -2,267 -16,892 -
-
Tax Rate 9.06% 23.31% - - - - - -
Total Cost -15,923 9,467 17,211 8,014 47,833 42,531 34,308 -
-
Net Worth 58,054 92,928 44,730 57,098 61,538 76,755 89,620 -6.97%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 58,054 92,928 44,730 57,098 61,538 76,755 89,620 -6.97%
NOSH 665,000 1,210,000 630,000 706,666 730,000 715,999 806,666 -3.16%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 218.36% 12.84% -176.22% -44.27% -50.51% -5.63% -96.99% -
ROE 50.60% 1.59% -24.54% -4.31% -26.09% -2.95% -18.85% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.02 0.90 0.99 0.79 4.35 5.62 2.16 -1.10%
EPS 4.42 0.12 -1.74 -0.35 -2.20 -0.32 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0768 0.071 0.0808 0.0843 0.1072 0.1111 -3.93%
Adjusted Per Share Value based on latest NOSH - 706,666
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.18 0.14 0.08 0.07 0.42 0.53 0.23 -3.99%
EPS 0.38 0.02 -0.14 -0.03 -0.21 -0.03 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0076 0.0122 0.0059 0.0075 0.0081 0.01 0.0117 -6.93%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.09 0.075 0.105 0.12 0.14 0.30 0.05 -
P/RPS 4.45 8.35 10.62 15.27 3.22 5.33 2.32 11.45%
P/EPS 2.04 61.48 -6.03 -34.49 -6.37 -94.75 -2.39 -
EY 49.09 1.63 -16.59 -2.90 -15.71 -1.06 -41.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.48 1.49 1.66 2.80 0.45 14.78%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 24/08/16 27/08/15 27/08/14 29/08/13 28/08/12 22/08/11 -
Price 0.06 0.08 0.08 0.125 0.125 0.31 0.05 -
P/RPS 2.97 8.91 8.09 15.90 2.87 5.51 2.32 4.19%
P/EPS 1.36 65.58 -4.59 -35.92 -5.68 -97.91 -2.39 -
EY 73.63 1.52 -21.78 -2.78 -17.59 -1.02 -41.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.04 1.13 1.55 1.48 2.89 0.45 7.37%

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