[PBSB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 120.52%
YoY- -55.59%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 99,314 1,179,342 992,458 979,472 925,380 1,068,244 1,160,342 -33.59%
PBT 4,176 84,856 46,396 22,916 28,608 55,878 60,610 -35.94%
Tax -44 -26,640 -13,304 -8,620 -5,974 -15,648 -21,708 -64.39%
NP 4,132 58,216 33,092 14,296 22,634 40,230 38,902 -31.15%
-
NP to SH 4,124 57,624 33,754 10,446 23,524 40,444 38,328 -31.01%
-
Tax Rate 1.05% 31.39% 28.67% 37.62% 20.88% 28.00% 35.82% -
Total Cost 95,182 1,121,126 959,366 965,176 902,746 1,028,014 1,121,440 -33.68%
-
Net Worth 72,384 591,140 440,339 464,467 440,339 444,178 449,661 -26.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 72,384 591,140 440,339 464,467 440,339 444,178 449,661 -26.22%
NOSH 608,132 608,132 608,132 608,132 608,132 553,296 553,296 1.58%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.16% 4.94% 3.33% 1.46% 2.45% 3.77% 3.35% -
ROE 5.70% 9.75% 7.67% 2.25% 5.34% 9.11% 8.52% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.46 195.51 164.53 162.38 153.41 194.80 211.60 -34.63%
EPS 0.68 9.56 5.60 1.74 3.90 7.38 6.98 -32.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.98 0.73 0.77 0.73 0.81 0.82 -27.38%
Adjusted Per Share Value based on latest NOSH - 608,132
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.33 193.93 163.20 161.06 152.17 175.66 190.80 -33.59%
EPS 0.68 9.48 5.55 1.72 3.87 6.65 6.30 -30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.9721 0.7241 0.7638 0.7241 0.7304 0.7394 -26.22%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.235 0.855 0.235 0.34 0.295 0.34 0.625 -
P/RPS 1.43 0.44 0.14 0.21 0.19 0.17 0.30 29.69%
P/EPS 34.37 8.95 4.20 19.63 7.56 4.61 8.94 25.13%
EY 2.91 11.17 23.81 5.09 13.22 21.69 11.18 -20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.87 0.32 0.44 0.40 0.42 0.76 17.08%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 24/08/22 23/08/21 17/08/20 29/08/19 28/08/18 -
Price 0.205 0.855 0.235 0.46 0.26 0.375 0.61 -
P/RPS 1.25 0.44 0.14 0.28 0.17 0.19 0.29 27.54%
P/EPS 29.98 8.95 4.20 26.56 6.67 5.08 8.73 22.80%
EY 3.34 11.17 23.81 3.76 15.00 19.67 11.46 -18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.87 0.32 0.60 0.36 0.46 0.74 14.96%

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