[PBSB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.92%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,257,254 1,141,644 1,288,493 1,414,032 1,440,846 1,251,832 1,194,949 3.44%
PBT 92,456 48,204 49,408 132,584 156,008 104,680 99,799 -4.97%
Tax -12,812 -10,296 -11,596 -9,866 -8,476 -6,612 -3,629 132.03%
NP 79,644 37,908 37,812 122,717 147,532 98,068 96,170 -11.82%
-
NP to SH 69,670 32,088 36,665 111,997 136,450 96,260 93,083 -17.57%
-
Tax Rate 13.86% 21.36% 23.47% 7.44% 5.43% 6.32% 3.64% -
Total Cost 1,177,610 1,103,736 1,250,681 1,291,314 1,293,314 1,153,764 1,098,779 4.73%
-
Net Worth 566,450 533,666 471,074 548,002 538,618 500,390 468,086 13.57%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 5,962 - - - 30,287 -
Div Payout % - - 16.26% - - - 32.54% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 566,450 533,666 471,074 548,002 538,618 500,390 468,086 13.57%
NOSH 339,191 339,915 298,148 289,948 289,579 289,242 275,344 14.93%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.33% 3.32% 2.93% 8.68% 10.24% 7.83% 8.05% -
ROE 12.30% 6.01% 7.78% 20.44% 25.33% 19.24% 19.89% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 370.66 335.86 432.16 487.68 497.56 432.80 433.98 -9.98%
EPS 20.54 9.44 12.30 38.63 47.12 33.28 33.74 -28.19%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 11.00 -
NAPS 1.67 1.57 1.58 1.89 1.86 1.73 1.70 -1.18%
Adjusted Per Share Value based on latest NOSH - 290,478
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 206.74 187.73 211.88 232.52 236.93 205.85 196.49 3.45%
EPS 11.46 5.28 6.03 18.42 22.44 15.83 15.31 -17.57%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 4.98 -
NAPS 0.9315 0.8775 0.7746 0.9011 0.8857 0.8228 0.7697 13.57%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.16 0.68 1.19 2.21 2.30 3.25 4.67 -
P/RPS 0.31 0.20 0.28 0.45 0.46 0.75 1.08 -56.51%
P/EPS 5.65 7.20 9.68 5.72 4.88 9.77 13.81 -44.91%
EY 17.71 13.88 10.33 17.48 20.49 10.24 7.24 81.64%
DY 0.00 0.00 1.68 0.00 0.00 0.00 2.36 -
P/NAPS 0.69 0.43 0.75 1.17 1.24 1.88 2.75 -60.25%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 27/05/09 27/02/09 19/11/08 20/08/08 30/05/08 29/02/08 -
Price 1.47 0.97 0.95 1.07 2.35 2.74 3.90 -
P/RPS 0.40 0.29 0.22 0.22 0.47 0.63 0.90 -41.79%
P/EPS 7.16 10.28 7.73 2.77 4.99 8.23 11.54 -27.27%
EY 13.97 9.73 12.94 36.10 20.05 12.15 8.67 37.48%
DY 0.00 0.00 2.11 0.00 0.00 0.00 2.82 -
P/NAPS 0.88 0.62 0.60 0.57 1.26 1.58 2.29 -47.17%

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