[PBSB] QoQ Cumulative 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- -81.42%
YoY- 110.62%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,002,201 621,014 255,438 1,321,301 1,041,040 672,600 284,718 131.22%
PBT 61,757 44,521 11,500 23,976 52,344 38,178 8,566 272.74%
Tax -35,247 -26,852 -10,422 -17,540 -22,347 -14,753 -5,311 252.74%
NP 26,510 17,669 1,078 6,436 29,997 23,425 3,255 304.28%
-
NP to SH 25,386 17,861 1,009 5,251 28,264 22,990 3,621 265.87%
-
Tax Rate 57.07% 60.31% 90.63% 73.16% 42.69% 38.64% 62.00% -
Total Cost 975,691 603,345 254,360 1,314,865 1,011,043 649,175 281,463 128.87%
-
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 5.65% 4.07% 0.24% 1.26% 5.86% 4.87% 0.85% -
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 182.76 113.25 46.58 241.56 189.84 122.58 51.92 131.22%
EPS 4.63 3.26 0.18 0.96 5.15 4.19 0.66 266.02%
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 164.80 102.12 42.00 217.27 171.19 110.60 46.82 131.21%
EPS 4.17 2.94 0.17 0.86 4.65 3.78 0.60 263.75%
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 0.47 0.80 1.84 0.42 0.49 0.68 1.69 -57.36%
P/EPS 18.36 27.79 464.67 92.45 16.69 18.14 133.27 -73.29%
EY 5.45 3.60 0.22 1.08 5.99 5.51 0.75 274.71%
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 0.47 0.74 2.04 0.44 0.50 0.67 1.48 -53.42%
P/EPS 18.36 25.79 516.30 96.56 16.88 17.78 116.61 -70.80%
EY 5.45 3.88 0.19 1.04 5.92 5.62 0.86 242.06%
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