[PBSB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 22.94%
YoY- 162.72%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 837,432 901,192 1,002,201 1,041,040 1,021,060 1,098,304 1,118,668 -4.70%
PBT 37,704 36,334 61,757 52,344 13,223 23,157 13,737 18.31%
Tax -11,064 -15,132 -35,247 -22,347 -57,590 -11,130 -12,632 -2.18%
NP 26,640 21,202 26,510 29,997 -44,367 12,027 1,105 69.92%
-
NP to SH 25,112 20,854 25,386 28,264 -45,064 9,508 3,875 36.52%
-
Tax Rate 29.34% 41.65% 57.07% 42.69% 435.53% 48.06% 91.96% -
Total Cost 810,792 879,990 975,691 1,011,043 1,065,427 1,086,277 1,117,563 -5.20%
-
Net Worth 450,100 466,112 449,661 482,563 416,759 572,684 540,460 -3.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 450,100 466,112 449,661 482,563 416,759 572,684 540,460 -3.00%
NOSH 608,132 553,296 553,296 553,296 553,296 553,296 509,868 2.97%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.18% 2.35% 2.65% 2.88% -4.35% 1.10% 0.10% -
ROE 5.58% 4.47% 5.65% 5.86% -10.81% 1.66% 0.72% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 141.40 164.34 182.76 189.84 186.20 203.29 219.40 -7.05%
EPS 4.43 3.80 4.63 5.15 -8.22 1.80 0.76 34.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.85 0.82 0.88 0.76 1.06 1.06 -5.39%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 137.71 148.19 164.80 171.19 167.90 180.60 183.95 -4.70%
EPS 4.13 3.43 4.17 4.65 -7.41 1.56 0.64 36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.7665 0.7394 0.7935 0.6853 0.9417 0.8887 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.345 0.49 0.85 0.86 0.895 1.14 0.745 -
P/RPS 0.24 0.30 0.47 0.49 0.48 0.56 0.34 -5.63%
P/EPS 8.14 12.88 18.36 16.69 -10.89 64.78 98.03 -33.93%
EY 12.29 7.76 5.45 5.99 -9.18 1.54 1.02 51.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 1.04 0.98 1.18 1.08 0.70 -7.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 15/11/18 23/11/17 18/11/16 27/11/15 24/11/14 25/11/13 -
Price 0.315 0.43 0.85 0.87 0.845 1.19 0.63 -
P/RPS 0.22 0.26 0.47 0.50 0.45 0.59 0.29 -4.49%
P/EPS 7.43 11.31 18.36 16.88 -10.28 67.62 82.89 -33.08%
EY 13.46 8.84 5.45 5.92 -9.73 1.48 1.21 49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 1.04 0.99 1.11 1.12 0.59 -5.88%

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