[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 128.04%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 489,736 202,410 974,441 777,279 462,690 207,278 1,060,698 -40.29%
PBT 11,458 -9,390 14,815 35,514 14,304 -6,286 20,418 -31.98%
Tax -4,310 -1,489 -3,240 -7,326 -2,987 -2,569 -11,312 -47.47%
NP 7,148 -10,879 11,575 28,188 11,317 -8,855 9,106 -14.91%
-
NP to SH 5,223 -12,725 10,964 26,822 11,762 -8,334 7,694 -22.77%
-
Tax Rate 37.62% - 21.87% 20.63% 20.88% - 55.40% -
Total Cost 482,588 213,289 962,866 749,091 451,373 216,133 1,051,592 -40.53%
-
Net Worth 464,467 440,339 458,435 452,403 440,339 416,211 440,339 3.62%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 464,467 440,339 458,435 452,403 440,339 416,211 440,339 3.62%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.46% -5.37% 1.19% 3.63% 2.45% -4.27% 0.86% -
ROE 1.12% -2.89% 2.39% 5.93% 2.67% -2.00% 1.75% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 81.19 33.56 161.54 128.86 76.71 34.36 175.84 -40.28%
EPS 0.87 -2.11 1.82 4.45 1.95 -1.38 1.36 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.76 0.75 0.73 0.69 0.73 3.62%
Adjusted Per Share Value based on latest NOSH - 608,132
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 80.53 33.28 160.23 127.81 76.08 34.08 174.42 -40.29%
EPS 0.86 -2.09 1.80 4.41 1.93 -1.37 1.27 -22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7638 0.7241 0.7538 0.7439 0.7241 0.6844 0.7241 3.62%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.34 0.305 0.315 0.28 0.295 0.29 0.34 -
P/RPS 0.42 0.91 0.19 0.22 0.38 0.84 0.19 69.77%
P/EPS 39.27 -14.46 17.33 6.30 15.13 -20.99 26.66 29.49%
EY 2.55 -6.92 5.77 15.88 6.61 -4.76 3.75 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.41 0.37 0.40 0.42 0.47 -4.30%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 24/05/21 24/02/21 26/11/20 17/08/20 28/05/20 27/02/20 -
Price 0.46 0.305 0.355 0.29 0.26 0.335 0.465 -
P/RPS 0.57 0.91 0.22 0.23 0.34 0.97 0.26 68.84%
P/EPS 53.13 -14.46 19.53 6.52 13.33 -24.25 36.46 28.56%
EY 1.88 -6.92 5.12 15.33 7.50 -4.12 2.74 -22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.47 0.39 0.36 0.49 0.64 -4.21%

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