[PBSB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 232.61%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 74,517 60,425 1,096,834 1,070,342 1,036,372 1,116,576 1,201,589 -37.05%
PBT -2,732 -21,200 84,945 55,569 47,352 50,272 48,445 -
Tax -130 90,652 -16,132 -15,654 -9,768 -14,752 -20,176 -56.82%
NP -2,862 69,452 68,813 39,914 37,584 35,520 28,269 -
-
NP to SH -2,853 66,178 65,892 34,744 35,762 33,482 27,805 -
-
Tax Rate - - 18.99% 28.17% 20.63% 29.34% 41.65% -
Total Cost 77,379 -9,026 1,028,021 1,030,428 998,788 1,081,056 1,173,320 -36.41%
-
Net Worth 66,352 597,172 476,531 482,564 452,403 450,100 466,112 -27.71%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 66,352 597,172 476,531 482,564 452,403 450,100 466,112 -27.71%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 553,296 1.58%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -3.84% 114.94% 6.27% 3.73% 3.63% 3.18% 2.35% -
ROE -4.30% 11.08% 13.83% 7.20% 7.91% 7.44% 5.97% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.35 10.02 181.83 177.44 171.81 188.54 219.12 -38.05%
EPS -0.47 10.97 10.92 5.76 5.93 5.91 5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.99 0.79 0.80 0.75 0.76 0.85 -28.85%
Adjusted Per Share Value based on latest NOSH - 608,132
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.25 9.94 180.36 176.00 170.42 183.61 197.59 -37.06%
EPS -0.47 10.88 10.84 5.71 5.88 5.51 4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.982 0.7836 0.7935 0.7439 0.7401 0.7665 -27.72%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.195 0.925 0.27 0.43 0.28 0.345 0.49 -
P/RPS 1.58 9.23 0.15 0.24 0.16 0.18 0.22 38.85%
P/EPS -41.22 8.43 2.47 7.47 4.72 6.10 9.66 -
EY -2.43 11.86 40.46 13.40 21.17 16.39 10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.93 0.34 0.54 0.37 0.45 0.58 20.41%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 24/11/23 23/11/22 25/11/21 26/11/20 22/11/19 15/11/18 -
Price 0.21 0.86 0.385 0.52 0.29 0.315 0.43 -
P/RPS 1.70 8.59 0.21 0.29 0.17 0.17 0.20 42.81%
P/EPS -44.39 7.84 3.52 9.03 4.89 5.57 8.48 -
EY -2.25 12.76 28.37 11.08 20.44 17.95 11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.87 0.49 0.65 0.39 0.41 0.51 24.59%

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