[PBSB] YoY Cumulative 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- 141.05%
YoY- -55.59%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 49,657 589,671 496,229 489,736 462,690 534,122 580,171 -33.59%
PBT 2,088 42,428 23,198 11,458 14,304 27,939 30,305 -35.94%
Tax -22 -13,320 -6,652 -4,310 -2,987 -7,824 -10,854 -64.39%
NP 2,066 29,108 16,546 7,148 11,317 20,115 19,451 -31.15%
-
NP to SH 2,062 28,812 16,877 5,223 11,762 20,222 19,164 -31.01%
-
Tax Rate 1.05% 31.39% 28.67% 37.62% 20.88% 28.00% 35.82% -
Total Cost 47,591 560,563 479,683 482,588 451,373 514,007 560,720 -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 2.85% 4.87% 3.83% 1.12% 2.67% 4.55% 4.26% -
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 8.23 97.76 82.27 81.19 76.71 97.40 105.80 -34.63%
EPS 0.34 4.78 2.80 0.87 1.95 3.69 3.49 -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 8.17 96.96 81.60 80.53 76.08 87.83 95.40 -33.58%
EPS 0.34 4.74 2.78 0.86 1.93 3.33 3.15 -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 2.85 0.87 0.29 0.42 0.38 0.35 0.59 29.98%
P/EPS 68.75 17.90 8.40 39.27 15.13 9.22 17.88 25.13%
EY 1.45 5.59 11.91 2.55 6.61 10.85 5.59 -20.12%
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 2.49 0.87 0.29 0.57 0.34 0.39 0.58 27.45%
P/EPS 59.97 17.90 8.40 53.13 13.33 10.17 17.45 22.82%
EY 1.67 5.59 11.91 1.88 7.50 9.83 5.73 -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