[PBSB] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -110.34%
YoY- 52.01%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 228,593 326,397 295,856 200,373 197,711 313,021 287,326 -14.10%
PBT 15,418 40,511 26,659 -3,461 96,550 30,219 20,848 -18.17%
Tax -7,776 -5,447 -3,610 -3,042 -33,386 -7,431 -2,821 96.23%
NP 7,642 35,064 23,049 -6,503 63,164 22,788 18,027 -43.48%
-
NP to SH 7,957 32,542 22,984 -6,107 59,065 20,835 17,948 -41.77%
-
Tax Rate 50.43% 13.45% 13.54% - 34.58% 24.59% 13.53% -
Total Cost 220,951 291,333 272,807 206,876 134,547 290,233 269,299 -12.32%
-
Net Worth 512,724 476,531 440,339 422,243 422,243 482,564 464,467 6.79%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 120,641 - - -
Div Payout % - - - - 204.25% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 512,724 476,531 440,339 422,243 422,243 482,564 464,467 6.79%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.34% 10.74% 7.79% -3.25% 31.95% 7.28% 6.27% -
ROE 1.55% 6.83% 5.22% -1.45% 13.99% 4.32% 3.86% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.90 54.11 49.05 33.22 32.78 51.89 47.63 -14.09%
EPS 1.32 5.39 3.81 -1.01 9.79 3.45 2.98 -41.80%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 0.85 0.79 0.73 0.70 0.70 0.80 0.77 6.79%
Adjusted Per Share Value based on latest NOSH - 608,132
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 37.59 53.67 48.65 32.95 32.51 51.47 47.25 -14.10%
EPS 1.31 5.35 3.78 -1.00 9.71 3.43 2.95 -41.70%
DPS 0.00 0.00 0.00 0.00 19.84 0.00 0.00 -
NAPS 0.8431 0.7836 0.7241 0.6943 0.6943 0.7935 0.7638 6.78%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.375 0.27 0.235 0.255 0.305 0.43 0.34 -
P/RPS 0.99 0.50 0.48 0.77 0.93 0.83 0.71 24.73%
P/EPS 28.43 5.00 6.17 -25.19 3.11 12.45 11.43 83.27%
EY 3.52 19.98 16.21 -3.97 32.10 8.03 8.75 -45.41%
DY 0.00 0.00 0.00 0.00 65.57 0.00 0.00 -
P/NAPS 0.44 0.34 0.32 0.36 0.44 0.54 0.44 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 24/08/22 23/05/22 25/02/22 25/11/21 23/08/21 -
Price 0.58 0.385 0.235 0.25 0.285 0.52 0.46 -
P/RPS 1.53 0.71 0.48 0.75 0.87 1.00 0.97 35.38%
P/EPS 43.97 7.14 6.17 -24.69 2.91 15.05 15.46 100.35%
EY 2.27 14.01 16.21 -4.05 34.36 6.64 6.47 -50.16%
DY 0.00 0.00 0.00 0.00 70.18 0.00 0.00 -
P/NAPS 0.68 0.49 0.32 0.36 0.41 0.65 0.60 8.67%

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