[PBSB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -17.21%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 925,380 829,112 1,060,698 1,116,576 1,068,244 870,532 1,123,994 -12.16%
PBT 28,608 -25,144 20,418 50,272 55,878 24,720 29,307 -1.59%
Tax -5,974 -10,276 -11,312 -14,752 -15,648 -18,480 -21,248 -57.11%
NP 22,634 -35,420 9,106 35,520 40,230 6,240 8,059 99.18%
-
NP to SH 23,524 -33,336 7,694 33,482 40,444 7,604 6,861 127.54%
-
Tax Rate 20.88% - 55.40% 29.34% 28.00% 74.76% 72.50% -
Total Cost 902,746 864,532 1,051,592 1,081,056 1,028,014 864,292 1,115,935 -13.19%
-
Net Worth 440,339 416,211 440,339 450,100 444,178 422,243 433,210 1.09%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 440,339 416,211 440,339 450,100 444,178 422,243 433,210 1.09%
NOSH 608,132 608,132 608,132 608,132 553,296 553,296 553,296 6.50%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.45% -4.27% 0.86% 3.18% 3.77% 0.72% 0.72% -
ROE 5.34% -8.01% 1.75% 7.44% 9.11% 1.80% 1.58% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 153.41 137.45 175.84 188.54 194.80 158.75 204.97 -17.58%
EPS 3.90 -5.52 1.36 5.91 7.38 1.40 1.25 113.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.73 0.76 0.81 0.77 0.79 -5.13%
Adjusted Per Share Value based on latest NOSH - 608,132
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 152.17 136.34 174.42 183.61 175.66 143.15 184.83 -12.16%
EPS 3.87 -5.48 1.27 5.51 6.65 1.25 1.13 127.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7241 0.6844 0.7241 0.7401 0.7304 0.6943 0.7124 1.09%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.295 0.29 0.34 0.345 0.34 0.355 0.345 -
P/RPS 0.19 0.21 0.19 0.18 0.17 0.22 0.17 7.70%
P/EPS 7.56 -5.25 26.66 6.10 4.61 25.60 27.57 -57.82%
EY 13.22 -19.06 3.75 16.39 21.69 3.91 3.63 136.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.47 0.45 0.42 0.46 0.44 -6.16%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 17/08/20 28/05/20 27/02/20 22/11/19 29/08/19 23/05/19 21/02/19 -
Price 0.26 0.335 0.465 0.315 0.375 0.295 0.40 -
P/RPS 0.17 0.24 0.26 0.17 0.19 0.19 0.20 -10.27%
P/EPS 6.67 -6.06 36.46 5.57 5.08 21.27 31.97 -64.85%
EY 15.00 -16.50 2.74 17.95 19.67 4.70 3.13 184.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.64 0.41 0.46 0.38 0.51 -20.73%

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