[PBSB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -21.89%
YoY- 777.54%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,077,945 1,098,236 1,123,994 1,155,512 1,215,678 1,237,320 1,283,031 -10.99%
PBT 26,941 29,639 29,307 20,686 31,893 40,771 38,890 -21.76%
Tax -18,218 -22,671 -21,248 -793 -4,910 -13,997 -13,689 21.05%
NP 8,723 6,968 8,059 19,893 26,983 26,774 25,201 -50.79%
-
NP to SH 7,919 6,023 6,861 20,824 26,659 27,086 25,356 -54.06%
-
Tax Rate 67.62% 76.49% 72.50% 3.83% 15.40% 34.33% 35.20% -
Total Cost 1,069,222 1,091,268 1,115,935 1,135,619 1,188,695 1,210,546 1,257,830 -10.29%
-
Net Worth 444,178 422,243 433,210 466,112 449,661 444,178 444,178 0.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 444,178 422,243 433,210 466,112 449,661 444,178 444,178 0.00%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.81% 0.63% 0.72% 1.72% 2.22% 2.16% 1.96% -
ROE 1.78% 1.43% 1.58% 4.47% 5.93% 6.10% 5.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 196.57 200.27 204.97 210.72 221.69 225.64 233.97 -10.99%
EPS 1.44 1.10 1.25 3.80 4.86 4.94 4.62 -54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.79 0.85 0.82 0.81 0.81 0.00%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 177.25 180.59 184.83 190.01 199.90 203.46 210.98 -10.99%
EPS 1.30 0.99 1.13 3.42 4.38 4.45 4.17 -54.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.6943 0.7124 0.7665 0.7394 0.7304 0.7304 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.34 0.355 0.345 0.49 0.625 0.74 0.86 -
P/RPS 0.17 0.18 0.17 0.23 0.28 0.33 0.37 -40.54%
P/EPS 23.54 32.32 27.57 12.90 12.86 14.98 18.60 17.05%
EY 4.25 3.09 3.63 7.75 7.78 6.67 5.38 -14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.44 0.58 0.76 0.91 1.06 -46.14%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 23/05/19 21/02/19 15/11/18 28/08/18 24/05/18 28/02/18 -
Price 0.375 0.295 0.40 0.43 0.61 0.65 0.78 -
P/RPS 0.19 0.15 0.20 0.20 0.28 0.29 0.33 -30.86%
P/EPS 25.97 26.86 31.97 11.32 12.55 13.16 16.87 33.42%
EY 3.85 3.72 3.13 8.83 7.97 7.60 5.93 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.51 0.51 0.74 0.80 0.96 -38.84%

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