[PBSB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 130.51%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 834,375 1,020,337 999,919 1,000,545 1,060,234 1,155,512 1,308,972 -7.22%
PBT 59,234 160,259 20,978 18,228 30,677 20,686 26,170 14.57%
Tax 497 -45,485 -7,655 -7,574 -17,180 -793 -23,221 -
NP 59,731 114,774 13,323 10,654 13,497 19,893 2,949 65.06%
-
NP to SH 57,591 108,484 10,200 9,404 11,119 20,824 2,373 70.11%
-
Tax Rate -0.84% 28.38% 36.49% 41.55% 56.00% 3.83% 88.73% -
Total Cost 774,644 905,563 986,596 989,891 1,046,737 1,135,619 1,306,023 -8.33%
-
Net Worth 597,172 476,531 482,564 452,403 450,100 466,112 449,661 4.83%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 120,641 - - - - - -
Div Payout % - 111.21% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 597,172 476,531 482,564 452,403 450,100 466,112 449,661 4.83%
NOSH 608,132 608,132 608,132 608,132 608,132 553,296 553,296 1.58%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.16% 11.25% 1.33% 1.06% 1.27% 1.72% 0.23% -
ROE 9.64% 22.77% 2.11% 2.08% 2.47% 4.47% 0.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 138.32 169.15 165.77 165.87 179.02 210.72 238.70 -8.68%
EPS 9.55 17.98 1.69 1.56 1.88 3.80 0.43 67.61%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.79 0.80 0.75 0.76 0.85 0.82 3.18%
Adjusted Per Share Value based on latest NOSH - 608,132
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 137.20 167.78 164.42 164.53 174.34 190.01 215.24 -7.22%
EPS 9.47 17.84 1.68 1.55 1.83 3.42 0.39 70.12%
DPS 0.00 19.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.982 0.7836 0.7935 0.7439 0.7401 0.7665 0.7394 4.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.925 0.27 0.43 0.28 0.345 0.49 0.85 -
P/RPS 0.67 0.16 0.26 0.17 0.19 0.23 0.36 10.90%
P/EPS 9.69 1.50 25.43 17.96 18.38 12.90 196.42 -39.42%
EY 10.32 66.61 3.93 5.57 5.44 7.75 0.51 65.03%
DY 0.00 74.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.34 0.54 0.37 0.45 0.58 1.04 -1.84%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 25/11/21 26/11/20 22/11/19 15/11/18 23/11/17 -
Price 0.86 0.385 0.52 0.29 0.315 0.43 0.85 -
P/RPS 0.62 0.23 0.31 0.17 0.18 0.20 0.36 9.47%
P/EPS 9.01 2.14 30.75 18.60 16.78 11.32 196.42 -40.15%
EY 11.10 46.71 3.25 5.38 5.96 8.83 0.51 67.05%
DY 0.00 51.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.49 0.65 0.39 0.41 0.51 1.04 -2.92%

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