[PBSB] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[PBSB] PBS BERHAD

Announcement Date

17-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 170.57%

YoY- -41.84%

Quarter Report

PBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	1,179,342	992,458	979,472	925,380	1,068,244	1,160,342	1,242,028	-0.85%
YoY %	18.83%	1.33%	5.85%	-13.37%	-7.94%	-6.58%	-	-
Horiz. %	94.95%	79.91%	78.86%	74.51%	86.01%	93.42%	100.00%	-
PBT	84,856	46,396	22,916	28,608	55,878	60,610	89,042	-0.79%
YoY %	82.90%	102.46%	-19.90%	-48.80%	-7.81%	-31.93%	-	-
Horiz. %	95.30%	52.11%	25.74%	32.13%	62.75%	68.07%	100.00%	-
Tax	-26,640	-13,304	-8,620	-5,974	-15,648	-21,708	-53,704	-11.02%
YoY %	-100.24%	-54.34%	-44.29%	61.82%	27.92%	59.58%	-	-
Horiz. %	49.61%	24.77%	16.05%	11.12%	29.14%	40.42%	100.00%	-
NP	58,216	33,092	14,296	22,634	40,230	38,902	35,338	8.67%
YoY %	75.92%	131.48%	-36.84%	-43.74%	3.41%	10.09%	-	-
Horiz. %	164.74%	93.64%	40.46%	64.05%	113.84%	110.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,624	33,754	10,446	23,524	40,444	38,328	35,722	8.29%
YoY %	70.72%	223.13%	-55.59%	-41.84%	5.52%	7.30%	-	-
Horiz. %	161.31%	94.49%	29.24%	65.85%	113.22%	107.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.39%	28.67%	37.62%	20.88%	28.00%	35.82%	60.31%	-
YoY %	9.49%	-23.79%	80.17%	-25.43%	-21.83%	-40.61%	-	-
Horiz. %	52.05%	47.54%	62.38%	34.62%	46.43%	59.39%	100.00%	-
Total Cost	1,121,126	959,366	965,176	902,746	1,028,014	1,121,440	1,206,690	-1.21%
YoY %	16.86%	-0.60%	6.92%	-12.19%	-8.33%	-7.06%	-	-
Horiz. %	92.91%	79.50%	79.99%	74.81%	85.19%	92.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	591,140	440,339	464,467	440,339	444,178	449,661	438,694	5.09%
YoY %	34.25%	-5.19%	5.48%	-0.86%	-1.22%	2.50%	-	-
Horiz. %	134.75%	100.37%	105.87%	100.37%	101.25%	102.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	591,140	440,339	464,467	440,339	444,178	449,661	438,694	5.09%
YoY %	34.25%	-5.19%	5.48%	-0.86%	-1.22%	2.50%	-	-
Horiz. %	134.75%	100.37%	105.87%	100.37%	101.25%	102.50%	100.00%	-
NOSH	608,132	608,132	608,132	608,132	553,296	553,296	553,296	1.58%
YoY %	0.00%	0.00%	0.00%	9.91%	0.00%	0.00%	-	-
Horiz. %	109.91%	109.91%	109.91%	109.91%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	4.94%	3.33%	1.46%	2.45%	3.77%	3.35%	2.85%	-
YoY %	48.35%	128.08%	-40.41%	-35.01%	12.54%	17.54%	-	-
Horiz. %	173.33%	116.84%	51.23%	85.96%	132.28%	117.54%	100.00%	-
ROE	9.75%	7.67%	2.25%	5.34%	9.11%	8.52%	8.14%	-
YoY %	27.12%	240.89%	-57.87%	-41.38%	6.92%	4.67%	-	-
Horiz. %	119.78%	94.23%	27.64%	65.60%	111.92%	104.67%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	195.51	164.53	162.38	153.41	194.80	211.60	226.50	-2.42%
YoY %	18.83%	1.32%	5.85%	-21.25%	-7.94%	-6.58%	-	-
Horiz. %	86.32%	72.64%	71.69%	67.73%	86.00%	93.42%	100.00%	-
EPS	9.56	5.60	1.74	3.90	7.38	6.98	6.52	6.58%
YoY %	70.71%	221.84%	-55.38%	-47.15%	5.73%	7.06%	-	-
Horiz. %	146.63%	85.89%	26.69%	59.82%	113.19%	107.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.98	0.73	0.77	0.73	0.81	0.82	0.80	3.43%
YoY %	34.25%	-5.19%	5.48%	-9.88%	-1.22%	2.50%	-	-
Horiz. %	122.50%	91.25%	96.25%	91.25%	101.25%	102.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 608,132
RPS	193.93	163.20	161.06	152.17	175.66	190.80	204.24	-0.85%
YoY %	18.83%	1.33%	5.84%	-13.37%	-7.94%	-6.58%	-	-
Horiz. %	94.95%	79.91%	78.86%	74.51%	86.01%	93.42%	100.00%	-
EPS	9.48	5.55	1.72	3.87	6.65	6.30	5.87	8.31%
YoY %	70.81%	222.67%	-55.56%	-41.80%	5.56%	7.33%	-	-
Horiz. %	161.50%	94.55%	29.30%	65.93%	113.29%	107.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9721	0.7241	0.7638	0.7241	0.7304	0.7394	0.7214	5.09%
YoY %	34.25%	-5.20%	5.48%	-0.86%	-1.22%	2.50%	-	-
Horiz. %	134.75%	100.37%	105.88%	100.37%	101.25%	102.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.855	0.235	0.34	0.295	0.34	0.625	0.905	-
P/RPS	0.44	0.14	0.21	0.19	0.17	0.30	0.40	1.60%
YoY %	214.29%	-33.33%	10.53%	11.76%	-43.33%	-25.00%	-	-
Horiz. %	110.00%	35.00%	52.50%	47.50%	42.50%	75.00%	100.00%	-
P/EPS	8.95	4.20	19.63	7.56	4.61	8.94	13.89	-7.06%
YoY %	113.10%	-78.60%	159.66%	63.99%	-48.43%	-35.64%	-	-
Horiz. %	64.43%	30.24%	141.32%	54.43%	33.19%	64.36%	100.00%	-
EY	11.17	23.81	5.09	13.22	21.69	11.18	7.20	7.59%
YoY %	-53.09%	367.78%	-61.50%	-39.05%	94.01%	55.28%	-	-
Horiz. %	155.14%	330.69%	70.69%	183.61%	301.25%	155.28%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.87	0.32	0.44	0.40	0.42	0.76	1.13	-4.26%
YoY %	171.88%	-27.27%	10.00%	-4.76%	-44.74%	-32.74%	-	-
Horiz. %	76.99%	28.32%	38.94%	35.40%	37.17%	67.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	24/08/22	23/08/21	17/08/20	29/08/19	28/08/18	23/08/17	-
Price	0.855	0.235	0.46	0.26	0.375	0.61	0.84	-
P/RPS	0.44	0.14	0.28	0.17	0.19	0.29	0.37	2.92%
YoY %	214.29%	-50.00%	64.71%	-10.53%	-34.48%	-21.62%	-	-
Horiz. %	118.92%	37.84%	75.68%	45.95%	51.35%	78.38%	100.00%	-
P/EPS	8.95	4.20	26.56	6.67	5.08	8.73	12.89	-5.89%
YoY %	113.10%	-84.19%	298.20%	31.30%	-41.81%	-32.27%	-	-
Horiz. %	69.43%	32.58%	206.05%	51.75%	39.41%	67.73%	100.00%	-
EY	11.17	23.81	3.76	15.00	19.67	11.46	7.76	6.25%
YoY %	-53.09%	533.24%	-74.93%	-23.74%	71.64%	47.68%	-	-
Horiz. %	143.94%	306.83%	48.45%	193.30%	253.48%	147.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.87	0.32	0.60	0.36	0.46	0.74	1.05	-3.08%
YoY %	171.88%	-46.67%	66.67%	-21.74%	-37.84%	-29.52%	-	-
Horiz. %	82.86%	30.48%	57.14%	34.29%	43.81%	70.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos