[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -89.2%
YoY- 171.46%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,123,994 901,192 580,171 243,391 1,234,835 1,002,201 621,014 48.35%
PBT 29,307 36,334 30,305 5,848 46,593 61,757 44,521 -24.26%
Tax -21,248 -15,132 -10,854 -3,197 -21,392 -35,247 -26,852 -14.41%
NP 8,059 21,202 19,451 2,651 25,201 26,510 17,669 -40.66%
-
NP to SH 6,861 20,854 19,164 2,739 25,356 25,386 17,861 -47.06%
-
Tax Rate 72.50% 41.65% 35.82% 54.67% 45.91% 57.07% 60.31% -
Total Cost 1,115,935 879,990 560,720 240,740 1,209,634 975,691 603,345 50.50%
-
Net Worth 433,210 466,112 449,661 444,178 444,178 449,661 438,694 -0.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 433,210 466,112 449,661 444,178 444,178 449,661 438,694 -0.83%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.72% 2.35% 3.35% 1.09% 2.04% 2.65% 2.85% -
ROE 1.58% 4.47% 4.26% 0.62% 5.71% 5.65% 4.07% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 204.97 164.34 105.80 44.38 225.18 182.76 113.25 48.35%
EPS 1.25 3.80 3.49 0.50 4.62 4.63 3.26 -47.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.85 0.82 0.81 0.81 0.82 0.80 -0.83%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.83 148.19 95.40 40.02 203.05 164.80 102.12 48.35%
EPS 1.13 3.43 3.15 0.45 4.17 4.17 2.94 -47.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7124 0.7665 0.7394 0.7304 0.7304 0.7394 0.7214 -0.83%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.345 0.49 0.625 0.74 0.86 0.85 0.905 -
P/RPS 0.17 0.30 0.59 1.67 0.38 0.47 0.80 -64.28%
P/EPS 27.57 12.88 17.88 148.15 18.60 18.36 27.79 -0.52%
EY 3.63 7.76 5.59 0.67 5.38 5.45 3.60 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.76 0.91 1.06 1.04 1.13 -46.58%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 28/08/18 24/05/18 28/02/18 23/11/17 23/08/17 -
Price 0.40 0.43 0.61 0.65 0.78 0.85 0.84 -
P/RPS 0.20 0.26 0.58 1.46 0.35 0.47 0.74 -58.09%
P/EPS 31.97 11.31 17.45 130.13 16.87 18.36 25.79 15.35%
EY 3.13 8.84 5.73 0.77 5.93 5.45 3.88 -13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.74 0.80 0.96 1.04 1.05 -38.12%

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