[PBSB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -18.04%
YoY- 162.72%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,116,576 1,201,589 1,336,268 1,388,053 1,361,413 1,464,405 1,491,557 -4.70%
PBT 50,272 48,445 82,342 69,792 17,630 30,876 18,316 18.31%
Tax -14,752 -20,176 -46,996 -29,796 -76,786 -14,840 -16,842 -2.18%
NP 35,520 28,269 35,346 39,996 -59,156 16,036 1,473 69.93%
-
NP to SH 33,482 27,805 33,848 37,685 -60,085 12,677 5,166 36.52%
-
Tax Rate 29.34% 41.65% 57.07% 42.69% 435.54% 48.06% 91.95% -
Total Cost 1,081,056 1,173,320 1,300,921 1,348,057 1,420,569 1,448,369 1,490,084 -5.20%
-
Net Worth 450,100 466,112 449,661 482,563 416,759 572,684 540,460 -3.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 450,100 466,112 449,661 482,563 416,759 572,684 540,460 -3.00%
NOSH 608,132 553,296 553,296 553,296 553,296 553,296 509,868 2.97%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.18% 2.35% 2.65% 2.88% -4.35% 1.10% 0.10% -
ROE 7.44% 5.97% 7.53% 7.81% -14.42% 2.21% 0.96% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 188.54 219.12 243.68 253.12 248.27 271.05 292.54 -7.05%
EPS 5.91 5.07 6.17 6.87 -10.96 2.40 1.01 34.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.85 0.82 0.88 0.76 1.06 1.06 -5.39%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 183.61 197.59 219.73 228.25 223.87 240.80 245.27 -4.70%
EPS 5.51 4.57 5.57 6.20 -9.88 2.08 0.85 36.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.7665 0.7394 0.7935 0.6853 0.9417 0.8887 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.345 0.49 0.85 0.86 0.895 1.14 0.745 -
P/RPS 0.18 0.22 0.35 0.37 0.36 0.42 0.25 -5.32%
P/EPS 6.10 9.66 13.77 12.51 -8.17 48.58 73.52 -33.94%
EY 16.39 10.35 7.26 7.99 -12.24 2.06 1.36 51.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 1.04 0.98 1.18 1.08 0.70 -7.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 15/11/18 23/11/17 18/11/16 27/11/15 24/11/14 25/11/13 -
Price 0.315 0.43 0.85 0.87 0.845 1.19 0.63 -
P/RPS 0.17 0.20 0.35 0.37 0.34 0.44 0.22 -4.20%
P/EPS 5.57 8.48 13.77 12.66 -7.71 50.71 62.17 -33.09%
EY 17.95 11.79 7.26 7.90 -12.97 1.97 1.61 49.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 1.04 0.99 1.11 1.12 0.59 -5.88%

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