[PBSB] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- 110.62%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,060,698 1,123,994 1,234,835 1,321,301 1,331,508 1,382,120 1,442,136 -4.98%
PBT 20,418 29,307 46,593 23,976 -25,169 -23,974 2,619 40.79%
Tax -11,312 -21,248 -21,392 -17,540 -24,525 -9,685 -16,279 -5.88%
NP 9,106 8,059 25,201 6,436 -49,694 -33,659 -13,660 -
-
NP to SH 7,694 6,861 25,356 5,251 -49,467 -33,516 -5,602 -
-
Tax Rate 55.40% 72.50% 45.91% 73.16% - - 621.57% -
Total Cost 1,051,592 1,115,935 1,209,634 1,314,865 1,381,202 1,415,779 1,455,796 -5.27%
-
Net Worth 440,339 433,210 444,178 415,704 449,661 469,751 539,618 -3.33%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 440,339 433,210 444,178 415,704 449,661 469,751 539,618 -3.33%
NOSH 608,132 553,296 553,296 553,296 553,296 553,296 509,074 3.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.86% 0.72% 2.04% 0.49% -3.73% -2.44% -0.95% -
ROE 1.75% 1.58% 5.71% 1.26% -11.00% -7.13% -1.04% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 175.84 204.97 225.18 241.56 242.81 261.86 283.29 -7.63%
EPS 1.36 1.25 4.62 0.96 -9.02 -6.35 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.79 0.81 0.76 0.82 0.89 1.06 -6.02%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 174.42 184.83 203.05 217.27 218.95 227.27 237.14 -4.98%
EPS 1.27 1.13 4.17 0.86 -8.13 -5.51 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7241 0.7124 0.7304 0.6836 0.7394 0.7724 0.8873 -3.32%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.34 0.345 0.86 0.90 1.04 0.985 0.62 -
P/RPS 0.19 0.17 0.38 0.42 0.43 0.38 0.22 -2.41%
P/EPS 26.66 27.57 18.60 92.45 -11.53 -14.26 -56.34 -
EY 3.75 3.63 5.38 1.08 -8.67 -7.01 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 1.06 1.18 1.27 1.12 0.58 -3.44%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 21/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 0.465 0.40 0.78 0.94 0.95 1.27 0.69 -
P/RPS 0.26 0.20 0.35 0.44 0.39 0.48 0.24 1.34%
P/EPS 36.46 31.97 16.87 96.56 -10.53 -18.39 -62.70 -
EY 2.74 3.13 5.93 1.04 -9.50 -5.44 -1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.96 1.24 1.16 1.44 0.65 -0.25%

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