[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 107.32%
YoY- 133.79%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,321,301 1,041,040 672,600 284,718 1,331,508 1,021,060 624,127 64.49%
PBT 23,976 52,344 38,178 8,566 -25,169 13,223 12,060 57.77%
Tax -17,540 -22,347 -14,753 -5,311 -24,525 -57,590 -45,729 -47.05%
NP 6,436 29,997 23,425 3,255 -49,694 -44,367 -33,669 -
-
NP to SH 5,251 28,264 22,990 3,621 -49,467 -45,064 -32,778 -
-
Tax Rate 73.16% 42.69% 38.64% 62.00% - 435.53% 379.18% -
Total Cost 1,314,865 1,011,043 649,175 281,463 1,381,202 1,065,427 657,796 58.34%
-
Net Worth 415,704 482,563 471,871 427,727 449,661 416,759 400,308 2.53%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 415,704 482,563 471,871 427,727 449,661 416,759 400,308 2.53%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.49% 2.88% 3.48% 1.14% -3.73% -4.35% -5.39% -
ROE 1.26% 5.86% 4.87% 0.85% -11.00% -10.81% -8.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 241.56 189.84 122.58 51.92 242.81 186.20 113.82 64.77%
EPS 0.96 5.15 4.19 0.66 -9.02 -8.22 -5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.88 0.86 0.78 0.82 0.76 0.73 2.70%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 217.27 171.19 110.60 46.82 218.95 167.90 102.63 64.49%
EPS 0.86 4.65 3.78 0.60 -8.13 -7.41 -5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6836 0.7935 0.7759 0.7033 0.7394 0.6853 0.6583 2.53%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.90 0.86 0.76 0.88 1.04 0.895 1.11 -
P/RPS 0.42 0.49 0.68 1.69 0.43 0.48 0.98 -43.01%
P/EPS 92.45 16.69 18.14 133.27 -11.53 -10.89 -18.57 -
EY 1.08 5.99 5.51 0.75 -8.67 -9.18 -5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.98 0.88 1.13 1.27 1.18 1.52 -15.46%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 18/11/16 26/08/16 18/05/16 29/02/16 27/11/15 28/08/15 -
Price 0.94 0.87 0.745 0.77 0.95 0.845 0.82 -
P/RPS 0.44 0.50 0.67 1.48 0.39 0.45 0.72 -27.87%
P/EPS 96.56 16.88 17.78 116.61 -10.53 -10.28 -13.72 -
EY 1.04 5.92 5.62 0.86 -9.50 -9.73 -7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.99 0.87 0.99 1.16 1.11 1.12 6.98%

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