[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -37.48%
YoY- -573.96%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 672,600 284,718 1,331,508 1,021,060 624,127 282,006 1,382,120 -38.15%
PBT 38,178 8,566 -25,169 13,223 12,060 -8,656 -23,974 -
Tax -14,753 -5,311 -24,525 -57,590 -45,729 -4,672 -9,685 32.42%
NP 23,425 3,255 -49,694 -44,367 -33,669 -13,328 -33,659 -
-
NP to SH 22,990 3,621 -49,467 -45,064 -32,778 -10,716 -33,516 -
-
Tax Rate 38.64% 62.00% - 435.53% 379.18% - - -
Total Cost 649,175 281,463 1,381,202 1,065,427 657,796 295,334 1,415,779 -40.56%
-
Net Worth 471,871 427,727 449,661 416,759 400,308 444,178 469,751 0.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 471,871 427,727 449,661 416,759 400,308 444,178 469,751 0.30%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.48% 1.14% -3.73% -4.35% -5.39% -4.73% -2.44% -
ROE 4.87% 0.85% -11.00% -10.81% -8.19% -2.41% -7.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 122.58 51.92 242.81 186.20 113.82 51.43 261.86 -39.73%
EPS 4.19 0.66 -9.02 -8.22 -5.98 -1.95 -6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.78 0.82 0.76 0.73 0.81 0.89 -2.26%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 110.60 46.82 218.95 167.90 102.63 46.37 227.27 -38.15%
EPS 3.78 0.60 -8.13 -7.41 -5.39 -1.76 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7759 0.7033 0.7394 0.6853 0.6583 0.7304 0.7724 0.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.76 0.88 1.04 0.895 1.11 1.17 0.985 -
P/RPS 0.68 1.69 0.43 0.48 0.98 2.28 0.38 47.44%
P/EPS 18.14 133.27 -11.53 -10.89 -18.57 -59.87 -14.26 -
EY 5.51 0.75 -8.67 -9.18 -5.39 -1.67 -7.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.13 1.27 1.18 1.52 1.44 1.12 -14.86%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 18/05/16 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 -
Price 0.745 0.77 0.95 0.845 0.82 1.14 1.27 -
P/RPS 0.67 1.48 0.39 0.45 0.72 2.22 0.48 24.92%
P/EPS 17.78 116.61 -10.53 -10.28 -13.72 -58.34 -18.39 -
EY 5.62 0.86 -9.50 -9.73 -7.29 -1.71 -5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.99 1.16 1.11 1.12 1.41 1.44 -28.55%

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