[PBSB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -50.79%
YoY- 145.94%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 384,277 312,574 323,468 405,965 383,915 328,788 328,137 11.13%
PBT 20,452 -6,766 -11,118 11,458 10,133 -7,854 -59,107 -
Tax -3,817 -3,684 -3,647 -5,123 -3,054 -4,455 -854 172.08%
NP 16,635 -10,450 -14,765 6,335 7,079 -12,309 -59,961 -
-
NP to SH 17,217 -11,198 -9,477 4,322 8,783 -9,230 -53,407 -
-
Tax Rate 18.66% - - 44.71% 30.14% - - -
Total Cost 367,642 323,024 338,233 399,630 376,836 341,097 388,098 -3.55%
-
Net Worth 538,348 524,269 542,114 538,978 531,065 515,044 627,875 -9.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 538,348 524,269 542,114 538,978 531,065 515,044 627,875 -9.77%
NOSH 507,876 508,999 506,648 508,470 510,639 509,944 510,467 -0.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.33% -3.34% -4.56% 1.56% 1.84% -3.74% -18.27% -
ROE 3.20% -2.14% -1.75% 0.80% 1.65% -1.79% -8.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.66 61.41 63.84 79.84 75.18 64.48 64.28 11.51%
EPS 3.39 -2.20 -1.87 0.85 1.72 -1.81 -10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.07 1.06 1.04 1.01 1.23 -9.46%
Adjusted Per Share Value based on latest NOSH - 508,470
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.19 51.40 53.19 66.76 63.13 54.07 53.96 11.13%
EPS 2.83 -1.84 -1.56 0.71 1.44 -1.52 -8.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8852 0.8621 0.8914 0.8863 0.8733 0.8469 1.0325 -9.77%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.52 0.84 0.62 0.745 0.455 0.57 0.71 -
P/RPS 2.01 1.37 0.97 0.93 0.61 0.88 1.10 49.62%
P/EPS 44.84 -38.18 -33.15 87.65 26.45 -31.49 -6.79 -
EY 2.23 -2.62 -3.02 1.14 3.78 -3.18 -14.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.82 0.58 0.70 0.44 0.56 0.58 82.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 25/11/13 28/08/13 28/05/13 28/02/13 -
Price 1.30 1.39 0.69 0.63 0.35 0.565 0.605 -
P/RPS 1.72 2.26 1.08 0.79 0.47 0.88 0.94 49.76%
P/EPS 38.35 -63.18 -36.89 74.12 20.35 -31.22 -5.78 -
EY 2.61 -1.58 -2.71 1.35 4.91 -3.20 -17.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.35 0.64 0.59 0.34 0.56 0.49 85.01%

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