[PBSB] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 128.04%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 45,319 822,626 802,757 777,279 837,432 901,192 1,002,201 -40.29%
PBT -15,900 63,709 41,677 35,514 37,704 36,334 61,757 -
Tax 67,989 -12,099 -11,741 -7,326 -11,064 -15,132 -35,247 -
NP 52,089 51,610 29,936 28,188 26,640 21,202 26,510 11.90%
-
NP to SH 49,634 49,419 26,058 26,822 25,112 20,854 25,386 11.81%
-
Tax Rate - 18.99% 28.17% 20.63% 29.34% 41.65% 57.07% -
Total Cost -6,770 771,016 772,821 749,091 810,792 879,990 975,691 -
-
Net Worth 597,172 476,531 482,564 452,403 450,100 466,112 449,661 4.83%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 597,172 476,531 482,564 452,403 450,100 466,112 449,661 4.83%
NOSH 608,132 608,132 608,132 608,132 608,132 553,296 553,296 1.58%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 114.94% 6.27% 3.73% 3.63% 3.18% 2.35% 2.65% -
ROE 8.31% 10.37% 5.40% 5.93% 5.58% 4.47% 5.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.51 136.38 133.08 128.86 141.40 164.34 182.76 -41.24%
EPS 8.23 8.19 4.32 4.45 4.43 3.80 4.63 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.79 0.80 0.75 0.76 0.85 0.82 3.18%
Adjusted Per Share Value based on latest NOSH - 608,132
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.45 135.27 132.00 127.81 137.71 148.19 164.80 -40.30%
EPS 8.16 8.13 4.28 4.41 4.13 3.43 4.17 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.982 0.7836 0.7935 0.7439 0.7401 0.7665 0.7394 4.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.925 0.27 0.43 0.28 0.345 0.49 0.85 -
P/RPS 12.31 0.20 0.32 0.22 0.24 0.30 0.47 72.28%
P/EPS 11.24 3.30 9.95 6.30 8.14 12.88 18.36 -7.84%
EY 8.90 30.34 10.05 15.88 12.29 7.76 5.45 8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.34 0.54 0.37 0.45 0.58 1.04 -1.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 25/11/21 26/11/20 22/11/19 15/11/18 23/11/17 -
Price 0.86 0.385 0.52 0.29 0.315 0.43 0.85 -
P/RPS 11.45 0.28 0.39 0.23 0.22 0.26 0.47 70.22%
P/EPS 10.45 4.70 12.04 6.52 7.43 11.31 18.36 -8.96%
EY 9.57 21.28 8.31 15.33 13.46 8.84 5.45 9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.49 0.65 0.39 0.41 0.51 1.04 -2.92%

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