[PBSB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -86.07%
YoY- 110.62%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,336,268 1,242,028 1,021,752 1,321,301 1,388,053 1,345,200 1,138,872 11.23%
PBT 82,342 89,042 46,000 23,976 69,792 76,356 34,264 79.31%
Tax -46,996 -53,704 -41,688 -17,540 -29,796 -29,506 -21,244 69.69%
NP 35,346 35,338 4,312 6,436 39,996 46,850 13,020 94.48%
-
NP to SH 33,848 35,722 4,036 5,251 37,685 45,980 14,484 76.01%
-
Tax Rate 57.07% 60.31% 90.63% 73.16% 42.69% 38.64% 62.00% -
Total Cost 1,300,921 1,206,690 1,017,440 1,314,865 1,348,057 1,298,350 1,125,852 10.10%
-
Net Worth 449,661 438,694 427,727 415,704 482,563 471,871 427,727 3.38%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 449,661 438,694 427,727 415,704 482,563 471,871 427,727 3.38%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.65% 2.85% 0.42% 0.49% 2.88% 3.48% 1.14% -
ROE 7.53% 8.14% 0.94% 1.26% 7.81% 9.74% 3.39% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 243.68 226.50 186.33 241.56 253.12 245.17 207.68 11.23%
EPS 6.17 6.52 0.72 0.96 6.87 8.38 2.64 76.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.76 0.88 0.86 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 219.73 204.24 168.01 217.27 228.25 221.20 187.27 11.23%
EPS 5.57 5.87 0.66 0.86 6.20 7.56 2.38 76.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7394 0.7214 0.7033 0.6836 0.7935 0.7759 0.7033 3.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.85 0.905 0.855 0.90 0.86 0.76 0.88 -
P/RPS 0.35 0.40 0.46 0.42 0.37 0.34 0.42 -11.43%
P/EPS 13.77 13.89 116.17 92.45 12.51 9.07 33.32 -44.48%
EY 7.26 7.20 0.86 1.08 7.99 11.03 3.00 80.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.10 1.18 0.98 0.88 1.13 -5.37%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 23/08/17 24/05/17 28/02/17 18/11/16 26/08/16 18/05/16 -
Price 0.85 0.84 0.95 0.94 0.87 0.745 0.77 -
P/RPS 0.35 0.37 0.51 0.44 0.37 0.33 0.37 -3.63%
P/EPS 13.77 12.89 129.08 96.56 12.66 8.89 29.15 -39.31%
EY 7.26 7.76 0.77 1.04 7.90 11.25 3.43 64.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.22 1.24 0.99 0.87 0.99 3.33%

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