[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -216.06%
YoY- -52.69%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,000,468 802,757 489,736 202,410 974,441 777,279 462,690 66.98%
PBT 138,227 41,677 11,458 -9,390 14,815 35,514 14,304 351.81%
Tax -45,127 -11,741 -4,310 -1,489 -3,240 -7,326 -2,987 508.11%
NP 93,100 29,936 7,148 -10,879 11,575 28,188 11,317 305.95%
-
NP to SH 85,123 26,058 5,223 -12,725 10,964 26,822 11,762 272.80%
-
Tax Rate 32.65% 28.17% 37.62% - 21.87% 20.63% 20.88% -
Total Cost 907,368 772,821 482,588 213,289 962,866 749,091 451,373 59.07%
-
Net Worth 422,243 482,564 464,467 440,339 458,435 452,403 440,339 -2.75%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 120,641 - - - - - - -
Div Payout % 141.73% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 422,243 482,564 464,467 440,339 458,435 452,403 440,339 -2.75%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.31% 3.73% 1.46% -5.37% 1.19% 3.63% 2.45% -
ROE 20.16% 5.40% 1.12% -2.89% 2.39% 5.93% 2.67% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 165.86 133.08 81.19 33.56 161.54 128.86 76.71 66.97%
EPS 14.11 4.32 0.87 -2.11 1.82 4.45 1.95 272.76%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.80 0.77 0.73 0.76 0.75 0.73 -2.75%
Adjusted Per Share Value based on latest NOSH - 608,132
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 164.51 132.00 80.53 33.28 160.23 127.81 76.08 66.98%
EPS 14.00 4.28 0.86 -2.09 1.80 4.41 1.93 273.37%
DPS 19.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6943 0.7935 0.7638 0.7241 0.7538 0.7439 0.7241 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.305 0.43 0.34 0.305 0.315 0.28 0.295 -
P/RPS 0.18 0.32 0.42 0.91 0.19 0.22 0.38 -39.15%
P/EPS 2.16 9.95 39.27 -14.46 17.33 6.30 15.13 -72.58%
EY 46.27 10.05 2.55 -6.92 5.77 15.88 6.61 264.63%
DY 65.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.44 0.42 0.41 0.37 0.40 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 23/08/21 24/05/21 24/02/21 26/11/20 17/08/20 -
Price 0.285 0.52 0.46 0.305 0.355 0.29 0.26 -
P/RPS 0.17 0.39 0.57 0.91 0.22 0.23 0.34 -36.92%
P/EPS 2.02 12.04 53.13 -14.46 19.53 6.52 13.33 -71.47%
EY 49.52 8.31 1.88 -6.92 5.12 15.33 7.50 250.74%
DY 70.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.65 0.60 0.42 0.47 0.39 0.36 9.03%

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