[PBSB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 599.67%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 489,736 462,690 534,122 580,171 621,014 672,600 624,127 -3.95%
PBT 11,458 14,304 27,939 30,305 44,521 38,178 12,060 -0.84%
Tax -4,310 -2,987 -7,824 -10,854 -26,852 -14,753 -45,729 -32.51%
NP 7,148 11,317 20,115 19,451 17,669 23,425 -33,669 -
-
NP to SH 5,223 11,762 20,222 19,164 17,861 22,990 -32,778 -
-
Tax Rate 37.62% 20.88% 28.00% 35.82% 60.31% 38.64% 379.18% -
Total Cost 482,588 451,373 514,007 560,720 603,345 649,175 657,796 -5.02%
-
Net Worth 464,467 440,339 444,178 449,661 438,694 471,871 400,308 2.50%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 464,467 440,339 444,178 449,661 438,694 471,871 400,308 2.50%
NOSH 608,132 608,132 553,296 553,296 553,296 553,296 553,296 1.58%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.46% 2.45% 3.77% 3.35% 2.85% 3.48% -5.39% -
ROE 1.12% 2.67% 4.55% 4.26% 4.07% 4.87% -8.19% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 81.19 76.71 97.40 105.80 113.25 122.58 113.82 -5.47%
EPS 0.87 1.95 3.69 3.49 3.26 4.19 -5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.81 0.82 0.80 0.86 0.73 0.89%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 80.53 76.08 87.83 95.40 102.12 110.60 102.63 -3.95%
EPS 0.86 1.93 3.33 3.15 2.94 3.78 -5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7638 0.7241 0.7304 0.7394 0.7214 0.7759 0.6583 2.50%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.34 0.295 0.34 0.625 0.905 0.76 1.11 -
P/RPS 0.42 0.38 0.35 0.59 0.80 0.68 0.98 -13.15%
P/EPS 39.27 15.13 9.22 17.88 27.79 18.14 -18.57 -
EY 2.55 6.61 10.85 5.59 3.60 5.51 -5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.42 0.76 1.13 0.88 1.52 -18.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 17/08/20 29/08/19 28/08/18 23/08/17 26/08/16 28/08/15 -
Price 0.46 0.26 0.375 0.61 0.84 0.745 0.82 -
P/RPS 0.57 0.34 0.39 0.58 0.74 0.67 0.72 -3.81%
P/EPS 53.13 13.33 10.17 17.45 25.79 17.78 -13.72 -
EY 1.88 7.50 9.83 5.73 3.88 5.62 -7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.36 0.46 0.74 1.05 0.87 1.12 -9.87%

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