[PBSB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -23.77%
YoY- 14.92%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,334,220 1,351,552 1,425,922 1,512,468 1,880,141 1,974,809 1,189,872 1.92%
PBT -7,947 -25,864 3,707 -67,228 -59,313 38,067 152,311 -
Tax -25,164 -10,673 -15,508 -17,843 -36,863 -19,141 -10,125 16.36%
NP -33,111 -36,537 -11,801 -85,071 -96,176 18,926 142,186 -
-
NP to SH -35,130 -33,034 -7,570 -74,839 -87,966 21,083 139,778 -
-
Tax Rate - - 418.34% - - 50.28% 6.65% -
Total Cost 1,367,331 1,388,089 1,437,723 1,597,539 1,976,317 1,955,883 1,047,686 4.53%
-
Net Worth 427,727 444,178 524,269 515,044 505,412 507,676 738,040 -8.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 10,775 6,773 -
Div Payout % - - - - - 51.11% 4.85% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 427,727 444,178 524,269 515,044 505,412 507,676 738,040 -8.68%
NOSH 548,368 548,368 508,999 509,944 505,412 507,676 439,309 3.76%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.48% -2.70% -0.83% -5.62% -5.12% 0.96% 11.95% -
ROE -8.21% -7.44% -1.44% -14.53% -17.40% 4.15% 18.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 243.31 246.47 280.14 296.59 372.00 388.99 270.85 -1.76%
EPS -6.41 -6.02 -1.49 -14.68 -17.40 4.15 31.82 -
DPS 0.00 0.00 0.00 0.00 0.00 2.12 1.54 -
NAPS 0.78 0.81 1.03 1.01 1.00 1.00 1.68 -11.99%
Adjusted Per Share Value based on latest NOSH - 509,944
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 219.40 222.25 234.48 248.71 309.17 324.73 195.66 1.92%
EPS -5.78 -5.43 -1.24 -12.31 -14.46 3.47 22.98 -
DPS 0.00 0.00 0.00 0.00 0.00 1.77 1.11 -
NAPS 0.7033 0.7304 0.8621 0.8469 0.8311 0.8348 1.2136 -8.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.88 1.17 0.84 0.57 0.78 1.13 1.27 -
P/RPS 0.36 0.47 0.30 0.19 0.21 0.29 0.47 -4.34%
P/EPS -13.74 -19.42 -56.48 -3.88 -4.48 27.21 3.99 -
EY -7.28 -5.15 -1.77 -25.75 -22.31 3.68 25.05 -
DY 0.00 0.00 0.00 0.00 0.00 1.88 1.21 -
P/NAPS 1.13 1.44 0.82 0.56 0.78 1.13 0.76 6.82%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 27/05/15 29/05/14 28/05/13 10/05/12 30/05/11 25/05/10 -
Price 0.77 1.14 1.39 0.565 0.76 1.00 1.00 -
P/RPS 0.32 0.46 0.50 0.19 0.20 0.26 0.37 -2.38%
P/EPS -12.02 -18.92 -93.46 -3.85 -4.37 24.08 3.14 -
EY -8.32 -5.28 -1.07 -25.98 -22.90 4.15 31.82 -
DY 0.00 0.00 0.00 0.00 0.00 2.12 1.54 -
P/NAPS 0.99 1.41 1.35 0.56 0.76 1.00 0.60 8.69%

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