[PBSB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -25.71%
YoY- 243.31%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,931,652 1,843,000 1,786,848 1,731,826 1,529,678 1,091,156 1,202,494 37.28%
PBT 42,106 17,200 147,986 224,297 284,002 456,876 50,143 -11.02%
Tax -20,984 -16,544 -17,195 -18,368 -16,010 -8,760 -10,509 58.76%
NP 21,122 656 130,791 205,929 267,992 448,116 39,634 -34.34%
-
NP to SH 34,992 18,736 127,808 202,206 272,200 445,636 36,391 -2.58%
-
Tax Rate 49.84% 96.19% 11.62% 8.19% 5.64% 1.92% 20.96% -
Total Cost 1,910,530 1,842,344 1,656,057 1,525,897 1,261,686 643,040 1,162,860 39.36%
-
Net Worth 507,707 507,676 811,190 853,753 777,295 738,040 573,662 -7.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,268 - - - 6,788 -
Div Payout % - - 8.03% - - - 18.66% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 507,707 507,676 811,190 853,753 777,295 738,040 573,662 -7.84%
NOSH 507,707 507,676 513,411 505,179 488,864 439,309 339,444 30.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.09% 0.04% 7.32% 11.89% 17.52% 41.07% 3.30% -
ROE 6.89% 3.69% 15.76% 23.68% 35.02% 60.38% 6.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 380.47 363.03 348.03 342.81 312.90 248.38 354.25 4.88%
EPS 6.90 3.68 24.90 40.03 55.68 101.44 9.84 -21.12%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.00 1.00 1.58 1.69 1.59 1.68 1.69 -29.58%
Adjusted Per Share Value based on latest NOSH - 538,235
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 317.64 303.06 293.83 284.78 251.54 179.43 197.74 37.27%
EPS 5.75 3.08 21.02 33.25 44.76 73.28 5.98 -2.58%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 1.12 -
NAPS 0.8349 0.8348 1.3339 1.4039 1.2782 1.2136 0.9433 -7.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.99 1.13 1.22 1.11 1.08 1.27 1.35 -
P/RPS 0.26 0.31 0.35 0.32 0.35 0.51 0.38 -22.40%
P/EPS 14.36 30.62 4.90 2.77 1.94 1.25 12.59 9.19%
EY 6.96 3.27 20.40 36.06 51.56 79.87 7.94 -8.42%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.48 -
P/NAPS 0.99 1.13 0.77 0.66 0.68 0.76 0.80 15.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.83 1.00 1.18 1.19 1.11 1.00 1.22 -
P/RPS 0.22 0.28 0.34 0.35 0.35 0.40 0.34 -25.24%
P/EPS 12.04 27.10 4.74 2.97 1.99 0.99 11.38 3.84%
EY 8.30 3.69 21.10 33.64 50.16 101.44 8.79 -3.76%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.64 -
P/NAPS 0.83 1.00 0.75 0.70 0.70 0.60 0.72 9.97%

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