[PBSB] YoY Cumulative 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- 57.97%
YoY- 145.37%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,002,201 1,041,040 1,021,060 1,098,304 1,118,668 1,273,066 1,493,325 -6.42%
PBT 61,757 52,344 13,223 23,157 13,737 8,012 11,573 32.15%
Tax -35,247 -22,347 -57,590 -11,130 -12,632 -15,523 -15,414 14.76%
NP 26,510 29,997 -44,367 12,027 1,105 -7,511 -3,841 -
-
NP to SH 25,386 28,264 -45,064 9,508 3,875 -7,061 958 72.57%
-
Tax Rate 57.07% 42.69% 435.53% 48.06% 91.96% 193.75% 133.19% -
Total Cost 975,691 1,011,043 1,065,427 1,086,277 1,117,563 1,280,577 1,497,166 -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 553,296 553,296 553,296 553,296 509,868 505,882 507,006 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 5.65% 5.86% -10.81% 1.66% 0.72% -1.04% 0.11% -
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 182.76 189.84 186.20 203.29 219.40 251.65 294.54 -7.63%
EPS 4.63 5.15 -8.22 1.80 0.76 -1.40 0.19 70.18%
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 164.80 171.19 167.90 180.60 183.95 209.34 245.56 -6.42%
EPS 4.17 4.65 -7.41 1.56 0.64 -1.16 0.16 72.10%
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 0.47 0.49 0.48 0.56 0.34 0.30 0.27 9.66%
P/EPS 18.36 16.69 -10.89 64.78 98.03 -54.45 418.09 -40.57%
EY 5.45 5.99 -9.18 1.54 1.02 -1.84 0.24 68.19%
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 0.47 0.50 0.45 0.59 0.29 0.28 0.26 10.36%
P/EPS 18.36 16.88 -10.28 67.62 82.89 -50.15 412.80 -40.44%
EY 5.45 5.92 -9.73 1.48 1.21 -1.99 0.24 68.19%
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