[PBSB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 966.89%
YoY- 154.88%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,041,040 1,021,060 1,098,304 1,118,668 1,273,066 1,493,325 1,298,870 -3.61%
PBT 52,344 13,223 23,157 13,737 8,012 11,573 168,223 -17.66%
Tax -22,347 -57,590 -11,130 -12,632 -15,523 -15,414 -13,776 8.38%
NP 29,997 -44,367 12,027 1,105 -7,511 -3,841 154,447 -23.88%
-
NP to SH 28,264 -45,064 9,508 3,875 -7,061 958 151,655 -24.40%
-
Tax Rate 42.69% 435.53% 48.06% 91.96% 193.75% 133.19% 8.19% -
Total Cost 1,011,043 1,065,427 1,086,277 1,117,563 1,280,577 1,497,166 1,144,423 -2.04%
-
Net Worth 482,563 416,759 572,684 540,460 677,882 866,980 853,754 -9.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 482,563 416,759 572,684 540,460 677,882 866,980 853,754 -9.06%
NOSH 553,296 553,296 553,296 509,868 505,882 507,006 505,179 1.52%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.88% -4.35% 1.10% 0.10% -0.59% -0.26% 11.89% -
ROE 5.86% -10.81% 1.66% 0.72% -1.04% 0.11% 17.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 189.84 186.20 203.29 219.40 251.65 294.54 257.11 -4.92%
EPS 5.15 -8.22 1.80 0.76 -1.40 0.19 30.02 -25.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.76 1.06 1.06 1.34 1.71 1.69 -10.29%
Adjusted Per Share Value based on latest NOSH - 508,470
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 171.19 167.90 180.60 183.95 209.34 245.56 213.58 -3.61%
EPS 4.65 -7.41 1.56 0.64 -1.16 0.16 24.94 -24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7935 0.6853 0.9417 0.8887 1.1147 1.4256 1.4039 -9.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.86 0.895 1.14 0.745 0.76 0.79 1.11 -
P/RPS 0.49 0.48 0.56 0.34 0.30 0.27 0.43 2.19%
P/EPS 16.69 -10.89 64.78 98.03 -54.45 418.09 3.70 28.51%
EY 5.99 -9.18 1.54 1.02 -1.84 0.24 27.05 -22.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.18 1.08 0.70 0.57 0.46 0.66 6.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 27/11/15 24/11/14 25/11/13 29/11/12 23/11/11 24/11/10 -
Price 0.87 0.845 1.19 0.63 0.70 0.78 1.19 -
P/RPS 0.50 0.45 0.59 0.29 0.28 0.26 0.46 1.39%
P/EPS 16.88 -10.28 67.62 82.89 -50.15 412.80 3.96 27.30%
EY 5.92 -9.73 1.48 1.21 -1.99 0.24 25.23 -21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 1.12 0.59 0.52 0.46 0.70 5.94%

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