[PBSB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.76%
YoY- -52.69%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 197,711 313,021 287,326 202,410 197,162 314,589 255,412 -15.65%
PBT 96,550 30,219 20,848 -9,390 -20,699 21,210 20,590 179.36%
Tax -33,386 -7,431 -2,821 -1,489 4,086 -4,339 -418 1739.89%
NP 63,164 22,788 18,027 -10,879 -16,613 16,871 20,172 113.58%
-
NP to SH 59,065 20,835 17,948 -12,725 -15,858 15,060 20,096 104.78%
-
Tax Rate 34.58% 24.59% 13.53% - - 20.46% 2.03% -
Total Cost 134,547 290,233 269,299 213,289 213,775 297,718 235,240 -31.02%
-
Net Worth 422,243 482,564 464,467 440,339 458,435 452,403 440,339 -2.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 120,641 - - - - - - -
Div Payout % 204.25% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 422,243 482,564 464,467 440,339 458,435 452,403 440,339 -2.75%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 31.95% 7.28% 6.27% -5.37% -8.43% 5.36% 7.90% -
ROE 13.99% 4.32% 3.86% -2.89% -3.46% 3.33% 4.56% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.78 51.89 47.63 33.56 32.69 52.15 42.34 -15.64%
EPS 9.79 3.45 2.98 -2.11 -2.63 2.50 3.33 104.82%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.80 0.77 0.73 0.76 0.75 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 608,132
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.51 51.47 47.25 33.28 32.42 51.73 42.00 -15.65%
EPS 9.71 3.43 2.95 -2.09 -2.61 2.48 3.30 104.93%
DPS 19.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6943 0.7935 0.7638 0.7241 0.7538 0.7439 0.7241 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.305 0.43 0.34 0.305 0.315 0.28 0.295 -
P/RPS 0.93 0.83 0.71 0.91 0.96 0.54 0.70 20.79%
P/EPS 3.11 12.45 11.43 -14.46 -11.98 11.21 8.85 -50.10%
EY 32.10 8.03 8.75 -6.92 -8.35 8.92 11.29 100.31%
DY 65.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.44 0.42 0.41 0.37 0.40 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 23/08/21 24/05/21 24/02/21 26/11/20 17/08/20 -
Price 0.285 0.52 0.46 0.305 0.355 0.29 0.26 -
P/RPS 0.87 1.00 0.97 0.91 1.09 0.56 0.61 26.62%
P/EPS 2.91 15.05 15.46 -14.46 -13.50 11.62 7.80 -48.08%
EY 34.36 6.64 6.47 -6.92 -7.41 8.61 12.81 92.70%
DY 70.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.65 0.60 0.42 0.47 0.39 0.36 9.03%

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