[PBSB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 126.88%
YoY- 1446.53%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,242,028 1,345,200 1,248,254 1,393,702 1,425,406 1,690,486 1,931,652 -7.08%
PBT 89,042 76,356 24,120 27,372 4,558 16,110 42,106 13.28%
Tax -53,704 -29,506 -91,458 -15,002 -15,018 -18,502 -20,984 16.93%
NP 35,338 46,850 -67,338 12,370 -10,460 -2,392 21,122 8.94%
-
NP to SH 35,722 45,980 -65,556 12,038 -894 4,692 34,992 0.34%
-
Tax Rate 60.31% 38.64% 379.18% 54.81% 329.49% 114.85% 49.84% -
Total Cost 1,206,690 1,298,350 1,315,592 1,381,332 1,435,866 1,692,878 1,910,530 -7.36%
-
Net Worth 438,694 471,871 400,308 536,146 516,533 681,560 507,707 -2.40%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 438,694 471,871 400,308 536,146 516,533 681,560 507,707 -2.40%
NOSH 553,296 553,296 553,296 505,798 496,666 501,147 507,707 1.44%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.85% 3.48% -5.39% 0.89% -0.73% -0.14% 1.09% -
ROE 8.14% 9.74% -16.38% 2.25% -0.17% 0.69% 6.89% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 226.50 245.17 227.63 275.55 286.99 337.32 380.47 -8.27%
EPS 6.52 8.38 -11.96 2.38 -0.18 0.94 6.90 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.86 0.73 1.06 1.04 1.36 1.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 507,876
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 204.24 221.20 205.26 229.18 234.39 277.98 317.64 -7.08%
EPS 5.87 7.56 -10.78 1.98 -0.15 0.77 5.75 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7214 0.7759 0.6583 0.8816 0.8494 1.1207 0.8349 -2.40%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.905 0.76 1.11 1.52 0.455 0.77 0.99 -
P/RPS 0.40 0.34 0.49 0.55 0.16 0.23 0.26 7.43%
P/EPS 13.89 9.07 -9.29 63.87 -252.78 82.24 14.36 -0.55%
EY 7.20 11.03 -10.77 1.57 -0.40 1.22 6.96 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.88 1.52 1.43 0.44 0.57 0.99 2.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 26/08/16 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 0.84 0.745 0.82 1.30 0.35 0.79 0.83 -
P/RPS 0.37 0.33 0.36 0.47 0.12 0.23 0.22 9.04%
P/EPS 12.89 8.89 -6.86 54.62 -194.44 84.38 12.04 1.14%
EY 7.76 11.25 -14.58 1.83 -0.51 1.19 8.30 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.87 1.12 1.23 0.34 0.58 0.83 3.99%

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