[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 398.91%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 496,229 200,373 1,000,468 802,757 489,736 202,410 974,441 -36.30%
PBT 23,198 -3,461 138,227 41,677 11,458 -9,390 14,815 34.95%
Tax -6,652 -3,042 -45,127 -11,741 -4,310 -1,489 -3,240 61.74%
NP 16,546 -6,503 93,100 29,936 7,148 -10,879 11,575 26.97%
-
NP to SH 16,877 -6,107 85,123 26,058 5,223 -12,725 10,964 33.42%
-
Tax Rate 28.67% - 32.65% 28.17% 37.62% - 21.87% -
Total Cost 479,683 206,876 907,368 772,821 482,588 213,289 962,866 -37.23%
-
Net Worth 440,339 422,243 422,243 482,564 464,467 440,339 458,435 -2.65%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 120,641 - - - - -
Div Payout % - - 141.73% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 440,339 422,243 422,243 482,564 464,467 440,339 458,435 -2.65%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.33% -3.25% 9.31% 3.73% 1.46% -5.37% 1.19% -
ROE 3.83% -1.45% 20.16% 5.40% 1.12% -2.89% 2.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 82.27 33.22 165.86 133.08 81.19 33.56 161.54 -36.30%
EPS 2.80 -1.01 14.11 4.32 0.87 -2.11 1.82 33.37%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.70 0.80 0.77 0.73 0.76 -2.65%
Adjusted Per Share Value based on latest NOSH - 608,132
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 81.60 32.95 164.51 132.00 80.53 33.28 160.23 -36.30%
EPS 2.78 -1.00 14.00 4.28 0.86 -2.09 1.80 33.71%
DPS 0.00 0.00 19.84 0.00 0.00 0.00 0.00 -
NAPS 0.7241 0.6943 0.6943 0.7935 0.7638 0.7241 0.7538 -2.65%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.235 0.255 0.305 0.43 0.34 0.305 0.315 -
P/RPS 0.29 0.77 0.18 0.32 0.42 0.91 0.19 32.66%
P/EPS 8.40 -25.19 2.16 9.95 39.27 -14.46 17.33 -38.37%
EY 11.91 -3.97 46.27 10.05 2.55 -6.92 5.77 62.33%
DY 0.00 0.00 65.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.44 0.54 0.44 0.42 0.41 -15.26%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 23/05/22 25/02/22 25/11/21 23/08/21 24/05/21 24/02/21 -
Price 0.235 0.25 0.285 0.52 0.46 0.305 0.355 -
P/RPS 0.29 0.75 0.17 0.39 0.57 0.91 0.22 20.28%
P/EPS 8.40 -24.69 2.02 12.04 53.13 -14.46 19.53 -43.10%
EY 11.91 -4.05 49.52 8.31 1.88 -6.92 5.12 75.83%
DY 0.00 0.00 70.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.41 0.65 0.60 0.42 0.47 -22.66%

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