[PBSB] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -52.94%
YoY- -644.58%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,138,872 1,331,508 1,361,413 1,248,254 1,128,024 1,382,120 1,464,405 -15.41%
PBT 34,264 -25,169 17,630 24,120 -34,624 -23,974 30,876 7.18%
Tax -21,244 -24,525 -76,786 -91,458 -18,688 -9,685 -14,840 26.99%
NP 13,020 -49,694 -59,156 -67,338 -53,312 -33,659 16,036 -12.95%
-
NP to SH 14,484 -49,467 -60,085 -65,556 -42,864 -33,516 12,677 9.28%
-
Tax Rate 62.00% - 435.54% 379.18% - - 48.06% -
Total Cost 1,125,852 1,381,202 1,420,569 1,315,592 1,181,336 1,415,779 1,448,369 -15.44%
-
Net Worth 427,727 449,661 416,759 400,308 444,178 469,751 572,684 -17.66%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 427,727 449,661 416,759 400,308 444,178 469,751 572,684 -17.66%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.14% -3.73% -4.35% -5.39% -4.73% -2.44% 1.10% -
ROE 3.39% -11.00% -14.42% -16.38% -9.65% -7.13% 2.21% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 207.68 242.81 248.27 227.63 205.71 261.86 271.05 -16.25%
EPS 2.64 -9.02 -10.96 -11.96 -7.80 -6.35 2.40 6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.76 0.73 0.81 0.89 1.06 -18.47%
Adjusted Per Share Value based on latest NOSH - 553,296
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 187.27 218.95 223.87 205.26 185.49 227.27 240.80 -15.41%
EPS 2.38 -8.13 -9.88 -10.78 -7.05 -5.51 2.08 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7033 0.7394 0.6853 0.6583 0.7304 0.7724 0.9417 -17.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.88 1.04 0.895 1.11 1.17 0.985 1.14 -
P/RPS 0.42 0.43 0.36 0.49 0.57 0.38 0.42 0.00%
P/EPS 33.32 -11.53 -8.17 -9.29 -14.97 -14.26 48.58 -22.20%
EY 3.00 -8.67 -12.24 -10.77 -6.68 -7.01 2.06 28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 1.18 1.52 1.44 1.12 1.08 3.06%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 24/11/14 -
Price 0.77 0.95 0.845 0.82 1.14 1.27 1.19 -
P/RPS 0.37 0.39 0.34 0.36 0.55 0.48 0.44 -10.89%
P/EPS 29.15 -10.53 -7.71 -6.86 -14.58 -18.39 50.71 -30.84%
EY 3.43 -9.50 -12.97 -14.58 -6.86 -5.44 1.97 44.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.16 1.11 1.12 1.41 1.44 1.12 -7.88%

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