[PBSB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.31%
YoY- 145.37%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,248,254 1,128,024 1,382,120 1,464,405 1,393,702 1,250,296 1,442,136 -9.20%
PBT 24,120 -34,624 -23,974 30,876 27,372 -27,064 2,619 341.15%
Tax -91,458 -18,688 -9,685 -14,840 -15,002 -14,736 -16,279 217.03%
NP -67,338 -53,312 -33,659 16,036 12,370 -41,800 -13,660 190.49%
-
NP to SH -65,556 -42,864 -33,516 12,677 12,038 -44,792 -5,602 417.76%
-
Tax Rate 379.18% - - 48.06% 54.81% - 621.57% -
Total Cost 1,315,592 1,181,336 1,415,779 1,448,369 1,381,332 1,292,096 1,455,796 -6.54%
-
Net Worth 400,308 444,178 469,751 572,684 536,146 524,269 539,618 -18.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 400,308 444,178 469,751 572,684 536,146 524,269 539,618 -18.09%
NOSH 553,296 553,296 553,296 553,296 505,798 508,999 509,074 5.72%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.39% -4.73% -2.44% 1.10% 0.89% -3.34% -0.95% -
ROE -16.38% -9.65% -7.13% 2.21% 2.25% -8.54% -1.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 227.63 205.71 261.86 271.05 275.55 245.64 283.29 -13.60%
EPS -11.96 -7.80 -6.35 2.40 2.38 -8.80 -1.10 392.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.81 0.89 1.06 1.06 1.03 1.06 -22.06%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 205.26 185.49 227.27 240.80 229.18 205.60 237.14 -9.20%
EPS -10.78 -7.05 -5.51 2.08 1.98 -7.37 -0.92 418.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6583 0.7304 0.7724 0.9417 0.8816 0.8621 0.8873 -18.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.11 1.17 0.985 1.14 1.52 0.84 0.62 -
P/RPS 0.49 0.57 0.38 0.42 0.55 0.34 0.22 70.79%
P/EPS -9.29 -14.97 -14.26 48.58 63.87 -9.55 -56.34 -70.02%
EY -10.77 -6.68 -7.01 2.06 1.57 -10.48 -1.77 234.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.44 1.12 1.08 1.43 0.82 0.58 90.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 24/11/14 27/08/14 29/05/14 27/02/14 -
Price 0.82 1.14 1.27 1.19 1.30 1.39 0.69 -
P/RPS 0.36 0.55 0.48 0.44 0.47 0.57 0.24 31.13%
P/EPS -6.86 -14.58 -18.39 50.71 54.62 -15.80 -62.70 -77.21%
EY -14.58 -6.86 -5.44 1.97 1.83 -6.33 -1.59 339.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.41 1.44 1.12 1.23 1.35 0.65 43.86%

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