[PBSB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -21.81%
YoY- -284254.84%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,155,512 1,308,972 1,351,488 1,304,876 1,421,772 1,446,805 1,703,109 -6.25%
PBT 20,686 26,170 13,952 -33,908 12,039 -45,370 -66,853 -
Tax -793 -23,221 10,718 -56,145 -14,777 -13,486 -38,119 -47.54%
NP 19,893 2,949 24,670 -90,053 -2,738 -58,856 -104,972 -
-
NP to SH 20,824 2,373 23,861 -88,088 31 -49,532 -96,442 -
-
Tax Rate 3.83% 88.73% -76.82% - 122.74% - - -
Total Cost 1,135,619 1,306,023 1,326,818 1,394,929 1,424,510 1,505,661 1,808,081 -7.45%
-
Net Worth 466,112 449,661 482,563 416,759 572,684 538,978 683,324 -6.17%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 466,112 449,661 482,563 416,759 572,684 538,978 683,324 -6.17%
NOSH 553,296 553,296 553,296 548,368 553,296 508,470 509,943 1.36%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.72% 0.23% 1.83% -6.90% -0.19% -4.07% -6.16% -
ROE 4.47% 0.53% 4.94% -21.14% 0.01% -9.19% -14.11% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 210.72 238.70 246.46 237.96 263.16 284.54 333.98 -7.38%
EPS 3.80 0.43 4.35 -16.06 0.01 -9.74 -18.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.88 0.76 1.06 1.06 1.34 -7.30%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 190.01 215.24 222.24 214.57 233.79 237.91 280.06 -6.25%
EPS 3.42 0.39 3.92 -14.48 0.01 -8.14 -15.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7665 0.7394 0.7935 0.6853 0.9417 0.8863 1.1236 -6.17%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.49 0.85 0.86 0.895 1.14 0.745 0.76 -
P/RPS 0.23 0.36 0.35 0.38 0.43 0.26 0.23 0.00%
P/EPS 12.90 196.42 19.76 -5.57 19,867.92 -7.65 -4.02 -
EY 7.75 0.51 5.06 -17.95 0.01 -13.08 -24.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.04 0.98 1.18 1.08 0.70 0.57 0.29%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 23/11/17 18/11/16 27/11/15 24/11/14 25/11/13 29/11/12 -
Price 0.43 0.85 0.87 0.845 1.19 0.63 0.70 -
P/RPS 0.20 0.36 0.35 0.36 0.45 0.22 0.21 -0.80%
P/EPS 11.32 196.42 19.99 -5.26 20,739.32 -6.47 -3.70 -
EY 8.83 0.51 5.00 -19.01 0.00 -15.46 -27.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.04 0.99 1.11 1.12 0.59 0.52 -0.32%

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