[PBSB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 195.16%
YoY- 414.24%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 387,882 342,121 384,277 383,915 427,720 505,076 492,050 -3.88%
PBT 29,612 20,716 20,452 10,133 -224 16,753 27,782 1.06%
Tax -9,442 -41,057 -3,817 -3,054 -6,262 -6,356 -5,815 8.40%
NP 20,170 -20,341 16,635 7,079 -6,486 10,397 21,967 -1.41%
-
NP to SH 19,369 -22,062 17,217 8,783 -2,795 12,812 24,691 -3.96%
-
Tax Rate 31.89% 198.19% 18.66% 30.14% - 37.94% 20.93% -
Total Cost 367,712 362,462 367,642 376,836 434,206 494,679 470,083 -4.00%
-
Net Worth 471,879 400,308 538,348 531,065 680,555 507,722 857,176 -9.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 471,879 400,308 538,348 531,065 680,555 507,722 857,176 -9.46%
NOSH 553,296 553,296 507,876 510,639 500,408 507,722 539,104 0.43%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.20% -5.95% 4.33% 1.84% -1.52% 2.06% 4.46% -
ROE 4.10% -5.51% 3.20% 1.65% -0.41% 2.52% 2.88% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 70.69 62.39 75.66 75.18 85.47 99.48 91.27 -4.16%
EPS 3.53 -4.02 3.39 1.72 -0.56 2.53 4.58 -4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.73 1.06 1.04 1.36 1.00 1.59 -9.72%
Adjusted Per Share Value based on latest NOSH - 510,639
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.78 56.26 63.19 63.13 70.33 83.05 80.91 -3.88%
EPS 3.18 -3.63 2.83 1.44 -0.46 2.11 4.06 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7759 0.6583 0.8852 0.8733 1.1191 0.8349 1.4095 -9.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.76 1.11 1.52 0.455 0.77 0.99 1.08 -
P/RPS 1.15 1.78 2.01 0.61 0.90 1.00 1.18 -0.42%
P/EPS 21.53 -27.59 44.84 26.45 -137.86 39.23 23.58 -1.50%
EY 4.64 -3.62 2.23 3.78 -0.73 2.55 4.24 1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.52 1.43 0.44 0.57 0.99 0.68 4.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.745 0.82 1.30 0.35 0.79 0.83 1.11 -
P/RPS 1.13 1.31 1.72 0.47 0.92 0.83 1.22 -1.26%
P/EPS 21.10 -20.38 38.35 20.35 -141.44 32.89 24.24 -2.28%
EY 4.74 -4.91 2.61 4.91 -0.71 3.04 4.13 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.12 1.23 0.34 0.58 0.83 0.70 3.68%

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