[PBSB] QoQ TTM 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- 1845.08%
YoY- -90.05%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,215,678 1,237,320 1,283,031 1,308,972 1,296,225 1,325,685 1,321,301 -5.41%
PBT 31,893 40,771 38,890 26,170 23,100 19,377 23,976 21.01%
Tax -4,910 -13,997 -13,689 -23,221 -22,420 -15,118 -17,540 -57.30%
NP 26,983 26,774 25,201 2,949 680 4,259 6,436 160.68%
-
NP to SH 26,659 27,086 25,356 2,373 122 2,639 5,251 196.27%
-
Tax Rate 15.40% 34.33% 35.20% 88.73% 97.06% 78.02% 73.16% -
Total Cost 1,188,695 1,210,546 1,257,830 1,306,023 1,295,545 1,321,426 1,314,865 -6.52%
-
Net Worth 449,661 444,178 444,178 449,661 438,694 427,727 416,759 5.21%
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 449,661 444,178 444,178 449,661 438,694 427,727 416,759 5.21%
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 2.22% 2.16% 1.96% 0.23% 0.05% 0.32% 0.49% -
ROE 5.93% 6.10% 5.71% 0.53% 0.03% 0.62% 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 221.69 225.64 233.97 238.70 236.38 241.75 240.95 -5.41%
EPS 4.86 4.94 4.62 0.43 0.02 0.48 0.96 195.71%
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 199.90 203.46 210.98 215.24 213.15 217.99 217.27 -5.41%
EPS 4.38 4.45 4.17 0.39 0.02 0.43 0.86 196.90%
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 0.6853 5.21%
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 0.28 0.33 0.37 0.36 0.38 0.35 0.37 -16.99%
P/EPS 12.86 14.98 18.60 196.42 4,067.81 177.66 93.99 -73.54%
EY 7.78 6.67 5.38 0.51 0.02 0.56 1.06 279.05%
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 0.28 0.29 0.33 0.36 0.36 0.39 0.39 -19.86%
P/EPS 12.55 13.16 16.87 196.42 3,775.65 197.40 98.17 -74.71%
EY 7.97 7.60 5.93 0.51 0.03 0.51 1.02 295.25%
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