[PBSB] YoY Annualized Quarter 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- -5.25%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,036,372 1,116,576 1,201,589 1,336,268 1,388,053 1,361,413 1,464,405 -5.59%
PBT 47,352 50,272 48,445 82,342 69,792 17,630 30,876 7.38%
Tax -9,768 -14,752 -20,176 -46,996 -29,796 -76,786 -14,840 -6.72%
NP 37,584 35,520 28,269 35,346 39,996 -59,156 16,036 15.23%
-
NP to SH 35,762 33,482 27,805 33,848 37,685 -60,085 12,677 18.84%
-
Tax Rate 20.63% 29.34% 41.65% 57.07% 42.69% 435.54% 48.06% -
Total Cost 998,788 1,081,056 1,173,320 1,300,921 1,348,057 1,420,569 1,448,369 -6.00%
-
Net Worth 452,403 450,100 466,112 449,661 482,563 416,759 572,684 -3.84%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 452,403 450,100 466,112 449,661 482,563 416,759 572,684 -3.84%
NOSH 608,132 608,132 553,296 553,296 553,296 553,296 553,296 1.58%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.63% 3.18% 2.35% 2.65% 2.88% -4.35% 1.10% -
ROE 7.91% 7.44% 5.97% 7.53% 7.81% -14.42% 2.21% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 171.81 188.54 219.12 243.68 253.12 248.27 271.05 -7.31%
EPS 5.93 5.91 5.07 6.17 6.87 -10.96 2.40 16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.85 0.82 0.88 0.76 1.06 -5.59%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 170.42 183.61 197.59 219.73 228.25 223.87 240.80 -5.59%
EPS 5.88 5.51 4.57 5.57 6.20 -9.88 2.08 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7439 0.7401 0.7665 0.7394 0.7935 0.6853 0.9417 -3.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.28 0.345 0.49 0.85 0.86 0.895 1.14 -
P/RPS 0.16 0.18 0.22 0.35 0.37 0.36 0.42 -14.84%
P/EPS 4.72 6.10 9.66 13.77 12.51 -8.17 48.58 -32.17%
EY 21.17 16.39 10.35 7.26 7.99 -12.24 2.06 47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.58 1.04 0.98 1.18 1.08 -16.33%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 22/11/19 15/11/18 23/11/17 18/11/16 27/11/15 24/11/14 -
Price 0.29 0.315 0.43 0.85 0.87 0.845 1.19 -
P/RPS 0.17 0.17 0.20 0.35 0.37 0.34 0.44 -14.64%
P/EPS 4.89 5.57 8.48 13.77 12.66 -7.71 50.71 -32.25%
EY 20.44 17.95 11.79 7.26 7.90 -12.97 1.97 47.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.51 1.04 0.99 1.11 1.12 -16.10%

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