[PBSB] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 24.18%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 822,626 802,757 777,279 837,432 901,192 1,002,201 1,041,040 -3.84%
PBT 63,709 41,677 35,514 37,704 36,334 61,757 52,344 3.32%
Tax -12,099 -11,741 -7,326 -11,064 -15,132 -35,247 -22,347 -9.71%
NP 51,610 29,936 28,188 26,640 21,202 26,510 29,997 9.46%
-
NP to SH 49,419 26,058 26,822 25,112 20,854 25,386 28,264 9.75%
-
Tax Rate 18.99% 28.17% 20.63% 29.34% 41.65% 57.07% 42.69% -
Total Cost 771,016 772,821 749,091 810,792 879,990 975,691 1,011,043 -4.41%
-
Net Worth 476,531 482,564 452,403 450,100 466,112 449,661 482,563 -0.20%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 476,531 482,564 452,403 450,100 466,112 449,661 482,563 -0.20%
NOSH 608,132 608,132 608,132 608,132 553,296 553,296 553,296 1.58%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 6.27% 3.73% 3.63% 3.18% 2.35% 2.65% 2.88% -
ROE 10.37% 5.40% 5.93% 5.58% 4.47% 5.65% 5.86% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 136.38 133.08 128.86 141.40 164.34 182.76 189.84 -5.36%
EPS 8.19 4.32 4.45 4.43 3.80 4.63 5.15 8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.75 0.76 0.85 0.82 0.88 -1.78%
Adjusted Per Share Value based on latest NOSH - 608,132
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 135.27 132.00 127.81 137.71 148.19 164.80 171.19 -3.84%
EPS 8.13 4.28 4.41 4.13 3.43 4.17 4.65 9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7836 0.7935 0.7439 0.7401 0.7665 0.7394 0.7935 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.27 0.43 0.28 0.345 0.49 0.85 0.86 -
P/RPS 0.20 0.32 0.22 0.24 0.30 0.47 0.49 -13.86%
P/EPS 3.30 9.95 6.30 8.14 12.88 18.36 16.69 -23.66%
EY 30.34 10.05 15.88 12.29 7.76 5.45 5.99 31.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.54 0.37 0.45 0.58 1.04 0.98 -16.16%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 25/11/21 26/11/20 22/11/19 15/11/18 23/11/17 18/11/16 -
Price 0.385 0.52 0.29 0.315 0.43 0.85 0.87 -
P/RPS 0.28 0.39 0.23 0.22 0.26 0.47 0.50 -9.20%
P/EPS 4.70 12.04 6.52 7.43 11.31 18.36 16.88 -19.18%
EY 21.28 8.31 15.33 13.46 8.84 5.45 5.92 23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.39 0.41 0.51 1.04 0.99 -11.05%

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