[PBSB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -5.25%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,160,342 973,564 1,234,835 1,336,268 1,242,028 1,021,752 1,321,301 -8.31%
PBT 60,610 23,392 46,593 82,342 89,042 46,000 23,976 85.88%
Tax -21,708 -12,788 -21,392 -46,996 -53,704 -41,688 -17,540 15.31%
NP 38,902 10,604 25,201 35,346 35,338 4,312 6,436 232.91%
-
NP to SH 38,328 10,956 25,356 33,848 35,722 4,036 5,251 277.65%
-
Tax Rate 35.82% 54.67% 45.91% 57.07% 60.31% 90.63% 73.16% -
Total Cost 1,121,440 962,960 1,209,634 1,300,921 1,206,690 1,017,440 1,314,865 -10.09%
-
Net Worth 449,661 444,178 444,178 449,661 438,694 427,727 415,704 5.38%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 449,661 444,178 444,178 449,661 438,694 427,727 415,704 5.38%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.35% 1.09% 2.04% 2.65% 2.85% 0.42% 0.49% -
ROE 8.52% 2.47% 5.71% 7.53% 8.14% 0.94% 1.26% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 211.60 177.54 225.18 243.68 226.50 186.33 241.56 -8.47%
EPS 6.98 2.00 4.62 6.17 6.52 0.72 0.96 276.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.81 0.82 0.80 0.78 0.76 5.21%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 190.80 160.09 203.05 219.73 204.24 168.01 217.27 -8.31%
EPS 6.30 1.80 4.17 5.57 5.87 0.66 0.86 278.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7394 0.7304 0.7304 0.7394 0.7214 0.7033 0.6836 5.38%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.625 0.74 0.86 0.85 0.905 0.855 0.90 -
P/RPS 0.30 0.42 0.38 0.35 0.40 0.46 0.42 -20.14%
P/EPS 8.94 37.04 18.60 13.77 13.89 116.17 92.45 -79.02%
EY 11.18 2.70 5.38 7.26 7.20 0.86 1.08 377.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 1.06 1.04 1.13 1.10 1.18 -25.48%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 28/02/18 23/11/17 23/08/17 24/05/17 28/02/17 -
Price 0.61 0.65 0.78 0.85 0.84 0.95 0.94 -
P/RPS 0.29 0.37 0.35 0.35 0.37 0.51 0.44 -24.32%
P/EPS 8.73 32.53 16.87 13.77 12.89 129.08 96.56 -79.94%
EY 11.46 3.07 5.93 7.26 7.76 0.77 1.04 397.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.96 1.04 1.05 1.22 1.24 -29.18%

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