[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -80.78%
YoY- -72.13%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,234,835 1,002,201 621,014 255,438 1,321,301 1,041,040 672,600 49.76%
PBT 46,593 61,757 44,521 11,500 23,976 52,344 38,178 14.16%
Tax -21,392 -35,247 -26,852 -10,422 -17,540 -22,347 -14,753 28.02%
NP 25,201 26,510 17,669 1,078 6,436 29,997 23,425 4.97%
-
NP to SH 25,356 25,386 17,861 1,009 5,251 28,264 22,990 6.72%
-
Tax Rate 45.91% 57.07% 60.31% 90.63% 73.16% 42.69% 38.64% -
Total Cost 1,209,634 975,691 603,345 254,360 1,314,865 1,011,043 649,175 51.25%
-
Net Worth 444,178 449,661 438,694 427,727 415,704 482,563 471,871 -3.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 444,178 449,661 438,694 427,727 415,704 482,563 471,871 -3.94%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.04% 2.65% 2.85% 0.42% 0.49% 2.88% 3.48% -
ROE 5.71% 5.65% 4.07% 0.24% 1.26% 5.86% 4.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 225.18 182.76 113.25 46.58 241.56 189.84 122.58 49.82%
EPS 4.62 4.63 3.26 0.18 0.96 5.15 4.19 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.80 0.78 0.76 0.88 0.86 -3.90%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 203.05 164.80 102.12 42.00 217.27 171.19 110.60 49.76%
EPS 4.17 4.17 2.94 0.17 0.86 4.65 3.78 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.7394 0.7214 0.7033 0.6836 0.7935 0.7759 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.86 0.85 0.905 0.855 0.90 0.86 0.76 -
P/RPS 0.38 0.47 0.80 1.84 0.42 0.49 0.68 -32.08%
P/EPS 18.60 18.36 27.79 464.67 92.45 16.69 18.14 1.67%
EY 5.38 5.45 3.60 0.22 1.08 5.99 5.51 -1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.13 1.10 1.18 0.98 0.88 13.17%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 23/08/17 24/05/17 28/02/17 18/11/16 26/08/16 -
Price 0.78 0.85 0.84 0.95 0.94 0.87 0.745 -
P/RPS 0.35 0.47 0.74 2.04 0.44 0.50 0.67 -35.06%
P/EPS 16.87 18.36 25.79 516.30 96.56 16.88 17.78 -3.43%
EY 5.93 5.45 3.88 0.19 1.04 5.92 5.62 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.05 1.22 1.24 0.99 0.87 6.76%

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