[PBSB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -50.79%
YoY- 145.94%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 368,440 396,933 401,453 405,965 427,823 527,499 534,031 -5.99%
PBT 14,166 1,163 9,471 11,458 -43 -9,480 26,222 -9.74%
Tax -7,594 -11,861 -3,629 -5,123 -6,272 -4,922 -5,771 4.67%
NP 6,572 -10,698 5,842 6,335 -6,315 -14,402 20,451 -17.22%
-
NP to SH 5,274 -12,286 3,489 4,322 -9,407 -16,538 15,555 -16.48%
-
Tax Rate 53.61% 1,019.86% 38.32% 44.71% - - 22.01% -
Total Cost 361,868 407,631 395,611 399,630 434,138 541,901 513,580 -5.66%
-
Net Worth 482,563 416,759 572,684 538,978 683,324 865,787 909,617 -10.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 482,563 416,759 572,684 538,978 683,324 865,787 909,617 -10.01%
NOSH 553,296 553,296 553,296 508,470 509,943 506,308 538,235 0.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.78% -2.70% 1.46% 1.56% -1.48% -2.73% 3.83% -
ROE 1.09% -2.95% 0.61% 0.80% -1.38% -1.91% 1.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 67.19 72.38 74.31 79.84 83.90 104.19 99.22 -6.28%
EPS 0.96 -2.24 0.65 0.85 -1.84 -3.26 2.89 -16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.76 1.06 1.06 1.34 1.71 1.69 -10.29%
Adjusted Per Share Value based on latest NOSH - 508,470
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 60.59 65.27 66.01 66.76 70.35 86.74 87.81 -5.99%
EPS 0.87 -2.02 0.57 0.71 -1.55 -2.72 2.56 -16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7935 0.6853 0.9417 0.8863 1.1236 1.4237 1.4958 -10.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.86 0.895 1.14 0.745 0.76 0.79 1.11 -
P/RPS 1.38 1.24 1.53 0.93 0.91 0.76 1.12 3.53%
P/EPS 89.42 -39.95 176.53 87.65 -41.20 -24.19 38.41 15.10%
EY 1.12 -2.50 0.57 1.14 -2.43 -4.13 2.60 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.18 1.08 0.70 0.57 0.46 0.66 6.80%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 27/11/15 24/11/14 25/11/13 29/11/12 23/11/11 24/11/10 -
Price 0.87 0.845 1.19 0.63 0.70 0.78 1.19 -
P/RPS 1.39 1.17 1.60 0.79 0.83 0.75 1.20 2.47%
P/EPS 90.46 -37.72 184.27 74.12 -37.95 -23.88 41.18 14.00%
EY 1.11 -2.65 0.54 1.35 -2.64 -4.19 2.43 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 1.12 0.59 0.52 0.46 0.70 5.94%

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