[PBSB] YoY Quarter Result on 30-Jun-2020 [#2]

Stock

[PBSB] PBS BERHAD

Announcement Date

17-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 341.13%

YoY- 9.69%

Quarter Report

PBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	353,015	295,856	287,326	255,412	316,489	336,780	358,422	-0.25%
YoY %	19.32%	2.97%	12.50%	-19.30%	-6.03%	-6.04%	-	-
Horiz. %	98.49%	82.54%	80.16%	71.26%	88.30%	93.96%	100.00%	-
PBT	33,198	26,659	20,848	20,590	21,759	24,457	33,335	-0.06%
YoY %	24.53%	27.87%	1.25%	-5.37%	-11.03%	-26.63%	-	-
Horiz. %	99.59%	79.97%	62.54%	61.77%	65.27%	73.37%	100.00%	-
Tax	-8,366	-3,610	-2,821	-418	-3,204	-7,657	-16,744	-10.91%
YoY %	-131.75%	-27.97%	-574.88%	86.95%	58.16%	54.27%	-	-
Horiz. %	49.96%	21.56%	16.85%	2.50%	19.14%	45.73%	100.00%	-
NP	24,832	23,049	18,027	20,172	18,555	16,800	16,591	6.94%
YoY %	7.74%	27.86%	-10.63%	8.71%	10.45%	1.26%	-	-
Horiz. %	149.67%	138.92%	108.66%	121.58%	111.84%	101.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,164	22,984	17,948	20,096	18,321	16,425	16,852	6.18%
YoY %	5.13%	28.06%	-10.69%	9.69%	11.54%	-2.53%	-	-
Horiz. %	143.39%	136.39%	106.50%	119.25%	108.72%	97.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	13.54%	13.53%	2.03%	14.72%	31.31%	50.23%	-
YoY %	86.12%	0.07%	566.50%	-86.21%	-52.99%	-37.67%	-	-
Horiz. %	50.17%	26.96%	26.94%	4.04%	29.31%	62.33%	100.00%	-
Total Cost	328,183	272,807	269,299	235,240	297,934	319,980	341,831	-0.67%
YoY %	20.30%	1.30%	14.48%	-21.04%	-6.89%	-6.39%	-	-
Horiz. %	96.01%	79.81%	78.78%	68.82%	87.16%	93.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	591,140	440,339	464,467	440,339	444,178	449,661	438,694	5.09%
YoY %	34.25%	-5.19%	5.48%	-0.86%	-1.22%	2.50%	-	-
Horiz. %	134.75%	100.37%	105.87%	100.37%	101.25%	102.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	591,140	440,339	464,467	440,339	444,178	449,661	438,694	5.09%
YoY %	34.25%	-5.19%	5.48%	-0.86%	-1.22%	2.50%	-	-
Horiz. %	134.75%	100.37%	105.87%	100.37%	101.25%	102.50%	100.00%	-
NOSH	608,132	608,132	608,132	608,132	553,296	553,296	553,296	1.58%
YoY %	0.00%	0.00%	0.00%	9.91%	0.00%	0.00%	-	-
Horiz. %	109.91%	109.91%	109.91%	109.91%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	7.03%	7.79%	6.27%	7.90%	5.86%	4.99%	4.63%	-
YoY %	-9.76%	24.24%	-20.63%	34.81%	17.43%	7.78%	-	-
Horiz. %	151.84%	168.25%	135.42%	170.63%	126.57%	107.78%	100.00%	-
ROE	4.09%	5.22%	3.86%	4.56%	4.12%	3.65%	3.84%	-
YoY %	-21.65%	35.23%	-15.35%	10.68%	12.88%	-4.95%	-	-
Horiz. %	106.51%	135.94%	100.52%	118.75%	107.29%	95.05%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	58.52	49.05	47.63	42.34	57.71	61.41	65.36	-1.82%
YoY %	19.31%	2.98%	12.49%	-26.63%	-6.03%	-6.04%	-	-
Horiz. %	89.53%	75.05%	72.87%	64.78%	88.30%	93.96%	100.00%	-
EPS	4.01	3.81	2.98	3.33	3.34	3.00	3.07	4.55%
YoY %	5.25%	27.85%	-10.51%	-0.30%	11.33%	-2.28%	-	-
Horiz. %	130.62%	124.10%	97.07%	108.47%	108.79%	97.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.98	0.73	0.77	0.73	0.81	0.82	0.80	3.43%
YoY %	34.25%	-5.19%	5.48%	-9.88%	-1.22%	2.50%	-	-
Horiz. %	122.50%	91.25%	96.25%	91.25%	101.25%	102.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 608,132
RPS	58.05	48.65	47.25	42.00	52.04	55.38	58.94	-0.25%
YoY %	19.32%	2.96%	12.50%	-19.29%	-6.03%	-6.04%	-	-
Horiz. %	98.49%	82.54%	80.17%	71.26%	88.29%	93.96%	100.00%	-
EPS	3.97	3.78	2.95	3.30	3.01	2.70	2.77	6.17%
YoY %	5.03%	28.14%	-10.61%	9.63%	11.48%	-2.53%	-	-
Horiz. %	143.32%	136.46%	106.50%	119.13%	108.66%	97.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9721	0.7241	0.7638	0.7241	0.7304	0.7394	0.7214	5.09%
YoY %	34.25%	-5.20%	5.48%	-0.86%	-1.22%	2.50%	-	-
Horiz. %	134.75%	100.37%	105.88%	100.37%	101.25%	102.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.855	0.235	0.34	0.295	0.34	0.625	0.905	-
P/RPS	1.46	0.48	0.71	0.70	0.59	1.02	1.38	0.94%
YoY %	204.17%	-32.39%	1.43%	18.64%	-42.16%	-26.09%	-	-
Horiz. %	105.80%	34.78%	51.45%	50.72%	42.75%	73.91%	100.00%	-
P/EPS	21.34	6.17	11.43	8.85	10.18	20.87	29.45	-5.22%
YoY %	245.87%	-46.02%	29.15%	-13.06%	-51.22%	-29.13%	-	-
Horiz. %	72.46%	20.95%	38.81%	30.05%	34.57%	70.87%	100.00%	-
EY	4.69	16.21	8.75	11.29	9.83	4.79	3.40	5.50%
YoY %	-71.07%	85.26%	-22.50%	14.85%	105.22%	40.88%	-	-
Horiz. %	137.94%	476.76%	257.35%	332.06%	289.12%	140.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.87	0.32	0.44	0.40	0.42	0.76	1.13	-4.26%
YoY %	171.88%	-27.27%	10.00%	-4.76%	-44.74%	-32.74%	-	-
Horiz. %	76.99%	28.32%	38.94%	35.40%	37.17%	67.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	24/08/22	23/08/21	17/08/20	29/08/19	28/08/18	23/08/17	-
Price	0.855	0.235	0.46	0.26	0.375	0.61	0.84	-
P/RPS	1.46	0.48	0.97	0.61	0.65	0.99	1.29	2.08%
YoY %	204.17%	-50.52%	59.02%	-6.15%	-34.34%	-23.26%	-	-
Horiz. %	113.18%	37.21%	75.19%	47.29%	50.39%	76.74%	100.00%	-
P/EPS	21.34	6.17	15.46	7.80	11.22	20.37	27.33	-4.03%
YoY %	245.87%	-60.09%	98.21%	-30.48%	-44.92%	-25.47%	-	-
Horiz. %	78.08%	22.58%	56.57%	28.54%	41.05%	74.53%	100.00%	-
EY	4.69	16.21	6.47	12.81	8.91	4.91	3.66	4.21%
YoY %	-71.07%	150.54%	-49.49%	43.77%	81.47%	34.15%	-	-
Horiz. %	128.14%	442.90%	176.78%	350.00%	243.44%	134.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.87	0.32	0.60	0.36	0.46	0.74	1.05	-3.08%
YoY %	171.88%	-46.67%	66.67%	-21.74%	-37.84%	-29.52%	-	-
Horiz. %	82.86%	30.48%	57.14%	34.29%	43.81%	70.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos