[PESONA] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[PESONA] PESONA METRO HOLDINGS BHD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 21.03%

YoY- 141.9%

Quarter Report

PMHB_Q2 Results_300615.pdf

Latest QR

Upcoming QR

PESONA's Result

PESONA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	521,271	549,892	296,306	274,720	279,301	275,646	18,318	74.68%
YoY %	-5.20%	85.58%	7.86%	-1.64%	1.33%	1,404.78%	-	-
Horiz. %	2,845.68%	3,001.92%	1,617.57%	1,499.73%	1,524.74%	1,504.78%	100.00%	-
PBT	21,854	29,083	23,798	16,492	7,554	14,548	20,762	0.85%
YoY %	-24.86%	22.21%	44.30%	118.32%	-48.08%	-29.93%	-	-
Horiz. %	105.26%	140.08%	114.62%	79.43%	36.38%	70.07%	100.00%	-
Tax	-6,154	-8,755	-7,001	-3,555	-2,206	-4,965	577	-
YoY %	29.71%	-25.05%	-96.93%	-61.15%	55.57%	-960.49%	-	-
Horiz. %	-1,066.55%	-1,517.33%	-1,213.34%	-616.12%	-382.32%	-860.49%	100.00%	-
NP	15,700	20,328	16,797	12,937	5,348	9,583	21,339	-4.98%
YoY %	-22.77%	21.02%	29.84%	141.90%	-44.19%	-55.09%	-	-
Horiz. %	73.57%	95.26%	78.72%	60.63%	25.06%	44.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,622	20,328	16,797	12,937	5,348	9,583	21,339	-7.20%
YoY %	-32.99%	21.02%	29.84%	141.90%	-44.19%	-55.09%	-	-
Horiz. %	63.84%	95.26%	78.72%	60.63%	25.06%	44.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.16%	30.10%	29.42%	21.56%	29.20%	34.13%	-2.78%	-
YoY %	-6.45%	2.31%	36.46%	-26.16%	-14.44%	1,327.70%	-	-
Horiz. %	-1,012.95%	-1,082.73%	-1,058.27%	-775.54%	-1,050.36%	-1,227.70%	100.00%	-
Total Cost	505,571	529,564	279,509	261,783	273,953	266,063	-3,021	-
YoY %	-4.53%	89.46%	6.77%	-4.44%	2.97%	8,907.12%	-	-
Horiz. %	-16,735.22%	-17,529.43%	-9,252.20%	-8,665.44%	-9,068.29%	-8,807.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,228	151,716	140,991	116,409	89,261	67,604	3,988	89.36%
YoY %	21.43%	7.61%	21.12%	30.41%	32.04%	1,595.19%	-	-
Horiz. %	4,619.56%	3,804.31%	3,535.38%	2,918.98%	2,238.24%	1,695.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	6,948	6,537	6,509	5,104	4,400	4,692	-	-
YoY %	6.29%	0.43%	27.53%	16.00%	-6.22%	0.00%	-	-
Horiz. %	148.08%	139.32%	138.73%	108.78%	93.78%	100.00%	-	-
Div Payout %	51.01%	32.16%	38.75%	39.46%	82.27%	48.96%	-	-
YoY %	58.61%	-17.01%	-1.80%	-52.04%	68.04%	0.00%	-	-
Horiz. %	104.19%	65.69%	79.15%	80.60%	168.04%	100.00%	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	184,228	151,716	140,991	116,409	89,261	67,604	3,988	89.36%
YoY %	21.43%	7.61%	21.12%	30.41%	32.04%	1,595.19%	-	-
Horiz. %	4,619.56%	3,804.31%	3,535.38%	2,918.98%	2,238.24%	1,695.19%	100.00%	-
NOSH	694,941	665,714	650,930	593,620	519,565	466,236	199,423	23.11%
YoY %	4.39%	2.27%	9.65%	14.25%	11.44%	133.79%	-	-
Horiz. %	348.48%	333.82%	326.41%	297.67%	260.53%	233.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	3.01%	3.70%	5.67%	4.71%	1.91%	3.48%	116.49%	-
YoY %	-18.65%	-34.74%	20.38%	146.60%	-45.11%	-97.01%	-	-
Horiz. %	2.58%	3.18%	4.87%	4.04%	1.64%	2.99%	100.00%	-
ROE	7.39%	13.40%	11.91%	11.11%	5.99%	14.18%	535.02%	-
YoY %	-44.85%	12.51%	7.20%	85.48%	-57.76%	-97.35%	-	-
Horiz. %	1.38%	2.50%	2.23%	2.08%	1.12%	2.65%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	75.01	82.60	45.52	46.28	53.76	59.12	9.19	41.87%
YoY %	-9.19%	81.46%	-1.64%	-13.91%	-9.07%	543.31%	-	-
Horiz. %	816.21%	898.80%	495.32%	503.59%	584.98%	643.31%	100.00%	-
EPS	1.96	3.05	2.58	2.18	1.03	2.06	10.70	-24.62%
YoY %	-35.74%	18.22%	18.35%	111.65%	-50.00%	-80.75%	-	-
Horiz. %	18.32%	28.50%	24.11%	20.37%	9.63%	19.25%	100.00%	-
DPS	1.00	1.00	1.00	0.86	0.85	1.01	0.00	-
YoY %	0.00%	0.00%	16.28%	1.18%	-15.84%	0.00%	-	-
Horiz. %	99.01%	99.01%	99.01%	85.15%	84.16%	100.00%	-	-
NAPS	0.2651	0.2279	0.2166	0.1961	0.1718	0.145	0.02	53.80%
YoY %	16.32%	5.22%	10.45%	14.14%	18.48%	625.00%	-	-
Horiz. %	1,325.50%	1,139.50%	1,083.00%	980.50%	859.00%	725.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 593,620
RPS	75.00	79.12	42.63	39.53	40.19	39.66	2.64	74.63%
YoY %	-5.21%	85.60%	7.84%	-1.64%	1.34%	1,402.27%	-	-
Horiz. %	2,840.91%	2,996.97%	1,614.77%	1,497.35%	1,522.35%	1,502.27%	100.00%	-
EPS	1.96	2.92	2.42	1.86	0.77	1.38	3.07	-7.20%
YoY %	-32.88%	20.66%	30.11%	141.56%	-44.20%	-55.05%	-	-
Horiz. %	63.84%	95.11%	78.83%	60.59%	25.08%	44.95%	100.00%	-
DPS	1.00	0.94	0.94	0.73	0.63	0.68	0.00	-
YoY %	6.38%	0.00%	28.77%	15.87%	-7.35%	0.00%	-	-
Horiz. %	147.06%	138.24%	138.24%	107.35%	92.65%	100.00%	-	-
NAPS	0.2651	0.2183	0.2029	0.1675	0.1284	0.0973	0.0057	89.58%
YoY %	21.44%	7.59%	21.13%	30.45%	31.96%	1,607.02%	-	-
Horiz. %	4,650.88%	3,829.82%	3,559.65%	2,938.60%	2,252.63%	1,707.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.265	0.66	0.35	0.585	0.53	0.29	0.10	-
P/RPS	0.35	0.80	0.77	1.26	0.99	0.49	1.09	-17.24%
YoY %	-56.25%	3.90%	-38.89%	27.27%	102.04%	-55.05%	-	-
Horiz. %	32.11%	73.39%	70.64%	115.60%	90.83%	44.95%	100.00%	-
P/EPS	13.52	21.61	13.56	26.84	51.49	14.11	0.93	56.19%
YoY %	-37.44%	59.37%	-49.48%	-47.87%	264.92%	1,417.20%	-	-
Horiz. %	1,453.76%	2,323.66%	1,458.06%	2,886.02%	5,536.56%	1,517.20%	100.00%	-
EY	7.40	4.63	7.37	3.73	1.94	7.09	107.00	-35.91%
YoY %	59.83%	-37.18%	97.59%	92.27%	-72.64%	-93.37%	-	-
Horiz. %	6.92%	4.33%	6.89%	3.49%	1.81%	6.63%	100.00%	-
DY	3.77	1.52	2.86	1.47	1.60	3.47	0.00	-
YoY %	148.03%	-46.85%	94.56%	-8.13%	-53.89%	0.00%	-	-
Horiz. %	108.65%	43.80%	82.42%	42.36%	46.11%	100.00%	-	-
P/NAPS	1.00	2.90	1.62	2.98	3.08	2.00	5.00	-23.51%
YoY %	-65.52%	79.01%	-45.64%	-3.25%	54.00%	-60.00%	-	-
Horiz. %	20.00%	58.00%	32.40%	59.60%	61.60%	40.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	25/08/17	24/08/16	26/08/15	26/08/14	30/08/13	27/08/12	-
Price	0.31	0.585	0.39	0.46	0.755	0.455	0.07	-
P/RPS	0.41	0.71	0.86	0.99	1.40	0.77	0.76	-9.77%
YoY %	-42.25%	-17.44%	-13.13%	-29.29%	81.82%	1.32%	-	-
Horiz. %	53.95%	93.42%	113.16%	130.26%	184.21%	101.32%	100.00%	-
P/EPS	15.81	19.16	15.11	21.11	73.35	22.14	0.65	70.17%
YoY %	-17.48%	26.80%	-28.42%	-71.22%	231.30%	3,306.15%	-	-
Horiz. %	2,432.31%	2,947.69%	2,324.62%	3,247.69%	11,284.62%	3,406.15%	100.00%	-
EY	6.32	5.22	6.62	4.74	1.36	4.52	152.86	-41.18%
YoY %	21.07%	-21.15%	39.66%	248.53%	-69.91%	-97.04%	-	-
Horiz. %	4.13%	3.41%	4.33%	3.10%	0.89%	2.96%	100.00%	-
DY	3.23	1.71	2.56	1.87	1.12	2.21	0.00	-
YoY %	88.89%	-33.20%	36.90%	66.96%	-49.32%	0.00%	-	-
Horiz. %	146.15%	77.38%	115.84%	84.62%	50.68%	100.00%	-	-
P/NAPS	1.17	2.57	1.80	2.35	4.39	3.14	3.50	-16.68%
YoY %	-54.47%	42.78%	-23.40%	-46.47%	39.81%	-10.29%	-	-
Horiz. %	33.43%	73.43%	51.43%	67.14%	125.43%	89.71%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 11:10:00

EMA 5

10 Mins

BUY

2024-06-26 11:05:00

EMA 5

5 Mins

BUY

2024-06-26 11:00:00

ADX

5 Mins

BUY

2024-06-26 10:15:00

EMA 5

5 Mins

SELL

2024-06-26 10:10:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,196,100

INGENIEU

0.065

0.00

222,763,300

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,579,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

60,930,400

SBH

0.315

+0.03

42,901,600

TECHNAX

0.375

0.00

41,234,500

MYEG

1.03

-0.01

39,452,900

More active Stocks

DLADY

36.34

+0.32

3,900

MPI

38.90

+0.30

70,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,424,800

HLFG

17.36

+0.16

69,900

ECOWLD-C26

0.16

+0.15

20,100

NOTION-WD

1.91

+0.13

2,157,500

HLBANK

19.28

+0.12

116,900

PETGAS

18.16

+0.12

110,600

AJI

15.32

+0.12

107,600

More gainer Stocks

NESTLE

121.40

-1.10

16,800

KLK

20.64

-0.34

304,800

KESM

6.87

-0.31

76,800

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

240,000

CARLSBG

18.66

-0.10

47,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More