[PBSB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.31%
YoY- 145.37%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,336,268 1,388,053 1,361,413 1,464,405 1,491,557 1,697,421 1,991,100 -6.42%
PBT 82,342 69,792 17,630 30,876 18,316 10,682 15,430 32.15%
Tax -46,996 -29,796 -76,786 -14,840 -16,842 -20,697 -20,551 14.76%
NP 35,346 39,996 -59,156 16,036 1,473 -10,014 -5,121 -
-
NP to SH 33,848 37,685 -60,085 12,677 5,166 -9,414 1,277 72.58%
-
Tax Rate 57.07% 42.69% 435.54% 48.06% 91.95% 193.76% 133.19% -
Total Cost 1,300,921 1,348,057 1,420,569 1,448,369 1,490,084 1,707,435 1,996,221 -6.88%
-
Net Worth 449,661 482,563 416,759 572,684 540,460 677,882 866,980 -10.35%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 449,661 482,563 416,759 572,684 540,460 677,882 866,980 -10.35%
NOSH 553,296 553,296 553,296 553,296 509,868 505,882 507,005 1.46%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.65% 2.88% -4.35% 1.10% 0.10% -0.59% -0.26% -
ROE 7.53% 7.81% -14.42% 2.21% 0.96% -1.39% 0.15% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 243.68 253.12 248.27 271.05 292.54 335.54 392.72 -7.63%
EPS 6.17 6.87 -10.96 2.40 1.01 -1.87 0.25 70.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.88 0.76 1.06 1.06 1.34 1.71 -11.51%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 219.73 228.25 223.87 240.80 245.27 279.12 327.41 -6.42%
EPS 5.57 6.20 -9.88 2.08 0.85 -1.55 0.21 72.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7394 0.7935 0.6853 0.9417 0.8887 1.1147 1.4256 -10.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.85 0.86 0.895 1.14 0.745 0.76 0.79 -
P/RPS 0.35 0.37 0.36 0.42 0.25 0.23 0.20 9.76%
P/EPS 13.77 12.51 -8.17 48.58 73.52 -40.84 313.57 -40.57%
EY 7.26 7.99 -12.24 2.06 1.36 -2.45 0.32 68.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.18 1.08 0.70 0.57 0.46 14.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 18/11/16 27/11/15 24/11/14 25/11/13 29/11/12 23/11/11 -
Price 0.85 0.87 0.845 1.19 0.63 0.70 0.78 -
P/RPS 0.35 0.37 0.34 0.44 0.22 0.21 0.20 9.76%
P/EPS 13.77 12.66 -7.71 50.71 62.17 -37.61 309.60 -40.44%
EY 7.26 7.90 -12.97 1.97 1.61 -2.66 0.32 68.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.11 1.12 0.59 0.52 0.46 14.54%

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