[PBSB] QoQ Cumulative 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- 42.13%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 580,171 243,391 1,234,835 1,002,201 621,014 255,438 1,321,301 -42.31%
PBT 30,305 5,848 46,593 61,757 44,521 11,500 23,976 16.95%
Tax -10,854 -3,197 -21,392 -35,247 -26,852 -10,422 -17,540 -27.44%
NP 19,451 2,651 25,201 26,510 17,669 1,078 6,436 109.45%
-
NP to SH 19,164 2,739 25,356 25,386 17,861 1,009 5,251 137.60%
-
Tax Rate 35.82% 54.67% 45.91% 57.07% 60.31% 90.63% 73.16% -
Total Cost 560,720 240,740 1,209,634 975,691 603,345 254,360 1,314,865 -43.43%
-
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 4.26% 0.62% 5.71% 5.65% 4.07% 0.24% 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 105.80 44.38 225.18 182.76 113.25 46.58 241.56 -42.41%
EPS 3.49 0.50 4.62 4.63 3.26 0.18 0.96 136.98%
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 95.40 40.02 203.05 164.80 102.12 42.00 217.27 -42.31%
EPS 3.15 0.45 4.17 4.17 2.94 0.17 0.86 138.18%
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 0.59 1.67 0.38 0.47 0.80 1.84 0.42 25.50%
P/EPS 17.88 148.15 18.60 18.36 27.79 464.67 92.45 -66.65%
EY 5.59 0.67 5.38 5.45 3.60 0.22 1.08 200.12%
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 0.58 1.46 0.35 0.47 0.74 2.04 0.44 20.28%
P/EPS 17.45 130.13 16.87 18.36 25.79 516.30 96.56 -68.13%
EY 5.73 0.77 5.93 5.45 3.88 0.19 1.04 212.92%
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