[PBSB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -15.46%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,529,678 1,091,156 1,202,494 1,254,925 1,257,254 1,141,644 1,288,493 12.15%
PBT 284,002 456,876 50,143 80,514 92,456 48,204 49,408 221.91%
Tax -16,010 -8,760 -10,509 -13,449 -12,812 -10,296 -11,596 24.06%
NP 267,992 448,116 39,634 67,065 79,644 37,908 37,812 270.29%
-
NP to SH 272,200 445,636 36,391 58,900 69,670 32,088 36,665 281.96%
-
Tax Rate 5.64% 1.92% 20.96% 16.70% 13.86% 21.36% 23.47% -
Total Cost 1,261,686 643,040 1,162,860 1,187,860 1,177,610 1,103,736 1,250,681 0.58%
-
Net Worth 777,295 738,040 573,662 580,178 566,450 533,666 471,074 39.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,788 - - - 5,962 -
Div Payout % - - 18.66% - - - 16.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 777,295 738,040 573,662 580,178 566,450 533,666 471,074 39.76%
NOSH 488,864 439,309 339,444 339,285 339,191 339,915 298,148 39.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.52% 41.07% 3.30% 5.34% 6.33% 3.32% 2.93% -
ROE 35.02% 60.38% 6.34% 10.15% 12.30% 6.01% 7.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 312.90 248.38 354.25 369.87 370.66 335.86 432.16 -19.41%
EPS 55.68 101.44 9.84 17.36 20.54 9.44 12.30 174.40%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.59 1.68 1.69 1.71 1.67 1.57 1.58 0.42%
Adjusted Per Share Value based on latest NOSH - 339,636
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 251.54 179.43 197.74 206.36 206.74 187.73 211.88 12.15%
EPS 44.76 73.28 5.98 9.69 11.46 5.28 6.03 281.92%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.98 -
NAPS 1.2782 1.2136 0.9433 0.954 0.9315 0.8775 0.7746 39.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.08 1.27 1.35 1.53 1.16 0.68 1.19 -
P/RPS 0.35 0.51 0.38 0.41 0.31 0.20 0.28 16.08%
P/EPS 1.94 1.25 12.59 8.81 5.65 7.20 9.68 -65.85%
EY 51.56 79.87 7.94 11.35 17.71 13.88 10.33 192.92%
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.68 -
P/NAPS 0.68 0.76 0.80 0.89 0.69 0.43 0.75 -6.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 -
Price 1.11 1.00 1.22 1.42 1.47 0.97 0.95 -
P/RPS 0.35 0.40 0.34 0.38 0.40 0.29 0.22 36.39%
P/EPS 1.99 0.99 11.38 8.18 7.16 10.28 7.73 -59.63%
EY 50.16 101.44 8.79 12.23 13.97 9.73 12.94 147.37%
DY 0.00 0.00 1.64 0.00 0.00 0.00 2.11 -
P/NAPS 0.70 0.60 0.72 0.83 0.88 0.62 0.60 10.85%

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