[PBSB] YoY TTM 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- 21.7%
YoY- 48.64%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,351,488 1,304,876 1,421,772 1,446,805 1,703,109 1,981,303 1,560,170 -2.36%
PBT 13,952 -33,908 12,039 -45,370 -66,853 -8,664 157,980 -33.24%
Tax 10,718 -56,145 -14,777 -13,486 -38,119 -18,833 -14,198 -
NP 24,670 -90,053 -2,738 -58,856 -104,972 -27,497 143,782 -25.43%
-
NP to SH 23,861 -88,088 31 -49,532 -96,442 -22,889 143,871 -25.85%
-
Tax Rate -76.82% - 122.74% - - - 8.99% -
Total Cost 1,326,818 1,394,929 1,424,510 1,505,661 1,808,081 2,008,800 1,416,388 -1.08%
-
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 - - - - - 10,775 6,773 -
Div Payout % - - - - - 0.00% 4.71% -
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 553,296 548,368 553,296 508,470 509,943 506,308 538,235 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 1.83% -6.90% -0.19% -4.07% -6.16% -1.39% 9.22% -
ROE 4.94% -21.14% 0.01% -9.19% -14.11% -2.64% 15.82% -
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 246.46 237.96 263.16 284.54 333.98 391.32 289.87 -2.66%
EPS 4.35 -16.06 0.01 -9.74 -18.91 -4.52 26.73 -26.09%
DPS 0.00 0.00 0.00 0.00 0.00 2.13 1.26 -
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 222.24 214.57 233.79 237.91 280.06 325.80 256.55 -2.36%
EPS 3.92 -14.48 0.01 -8.14 -15.86 -3.76 23.66 -25.86%
DPS 0.00 0.00 0.00 0.00 0.00 1.77 1.11 -
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 0.35 0.38 0.43 0.26 0.23 0.20 0.38 -1.36%
P/EPS 19.76 -5.57 19,867.92 -7.65 -4.02 -17.47 4.15 29.67%
EY 5.06 -17.95 0.01 -13.08 -24.88 -5.72 24.08 -22.87%
DY 0.00 0.00 0.00 0.00 0.00 2.69 1.13 -
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 0.35 0.36 0.45 0.22 0.21 0.20 0.41 -2.60%
P/EPS 19.99 -5.26 20,739.32 -6.47 -3.70 -17.25 4.45 28.42%
EY 5.00 -19.01 0.00 -15.46 -27.02 -5.80 22.46 -22.13%
DY 0.00 0.00 0.00 0.00 0.00 2.73 1.06 -
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