[PBSB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -319.27%
YoY- 82.26%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 401,453 384,277 312,574 323,468 405,965 383,915 328,788 14.22%
PBT 9,471 20,452 -6,766 -11,118 11,458 10,133 -7,854 -
Tax -3,629 -3,817 -3,684 -3,647 -5,123 -3,054 -4,455 -12.76%
NP 5,842 16,635 -10,450 -14,765 6,335 7,079 -12,309 -
-
NP to SH 3,489 17,217 -11,198 -9,477 4,322 8,783 -9,230 -
-
Tax Rate 38.32% 18.66% - - 44.71% 30.14% - -
Total Cost 395,611 367,642 323,024 338,233 399,630 376,836 341,097 10.37%
-
Net Worth 572,684 538,348 524,269 542,114 538,978 531,065 515,044 7.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 572,684 538,348 524,269 542,114 538,978 531,065 515,044 7.32%
NOSH 553,296 507,876 508,999 506,648 508,470 510,639 509,944 5.58%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.46% 4.33% -3.34% -4.56% 1.56% 1.84% -3.74% -
ROE 0.61% 3.20% -2.14% -1.75% 0.80% 1.65% -1.79% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.31 75.66 61.41 63.84 79.84 75.18 64.48 9.91%
EPS 0.65 3.39 -2.20 -1.87 0.85 1.72 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.03 1.07 1.06 1.04 1.01 3.27%
Adjusted Per Share Value based on latest NOSH - 506,648
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 66.01 63.19 51.40 53.19 66.76 63.13 54.07 14.21%
EPS 0.57 2.83 -1.84 -1.56 0.71 1.44 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 0.8852 0.8621 0.8914 0.8863 0.8733 0.8469 7.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.14 1.52 0.84 0.62 0.745 0.455 0.57 -
P/RPS 1.53 2.01 1.37 0.97 0.93 0.61 0.88 44.54%
P/EPS 176.53 44.84 -38.18 -33.15 87.65 26.45 -31.49 -
EY 0.57 2.23 -2.62 -3.02 1.14 3.78 -3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.43 0.82 0.58 0.70 0.44 0.56 54.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 29/05/14 27/02/14 25/11/13 28/08/13 28/05/13 -
Price 1.19 1.30 1.39 0.69 0.63 0.35 0.565 -
P/RPS 1.60 1.72 2.26 1.08 0.79 0.47 0.88 48.91%
P/EPS 184.27 38.35 -63.18 -36.89 74.12 20.35 -31.22 -
EY 0.54 2.61 -1.58 -2.71 1.35 4.91 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 1.35 0.64 0.59 0.34 0.56 58.67%

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