[PBSB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -16.5%
YoY- -44.38%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 123,293 119,458 122,484 134,826 138,957 141,334 129,984 -3.45%
PBT 3,662 3,106 1,204 12,291 15,752 19,108 19,452 -67.11%
Tax -1,228 -834 -316 -3,642 -5,393 -6,504 -6,452 -66.87%
NP 2,434 2,272 888 8,649 10,358 12,604 13,000 -67.23%
-
NP to SH 2,434 2,272 888 8,649 10,358 12,604 13,000 -67.23%
-
Tax Rate 33.53% 26.85% 26.25% 29.63% 34.24% 34.04% 33.17% -
Total Cost 120,858 117,186 121,596 126,177 128,598 128,730 116,984 2.19%
-
Net Worth 90,250 89,758 89,152 90,305 89,238 87,877 84,752 4.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 90,250 89,758 89,152 90,305 89,238 87,877 84,752 4.27%
NOSH 34,980 35,061 35,238 35,002 34,995 35,011 35,021 -0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.97% 1.90% 0.72% 6.41% 7.45% 8.92% 10.00% -
ROE 2.70% 2.53% 1.00% 9.58% 11.61% 14.34% 15.34% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 352.46 340.71 347.59 385.19 397.07 403.68 371.15 -3.38%
EPS 6.96 6.48 2.52 24.71 29.60 36.00 37.12 -67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.56 2.53 2.58 2.55 2.51 2.42 4.35%
Adjusted Per Share Value based on latest NOSH - 29,333
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.27 19.64 20.14 22.17 22.85 23.24 21.37 -3.45%
EPS 0.40 0.37 0.15 1.42 1.70 2.07 2.14 -67.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1476 0.1466 0.1485 0.1467 0.1445 0.1394 4.25%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.48 1.77 1.83 1.60 1.41 1.64 1.20 -
P/RPS 0.42 0.52 0.53 0.42 0.36 0.41 0.32 19.85%
P/EPS 21.26 27.31 72.62 6.48 4.76 4.56 3.23 250.81%
EY 4.70 3.66 1.38 15.44 20.99 21.95 30.93 -71.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.72 0.62 0.55 0.65 0.50 9.11%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 31/05/02 28/02/02 29/11/01 17/08/01 30/05/01 -
Price 1.37 1.75 1.76 1.67 1.69 1.73 1.86 -
P/RPS 0.39 0.51 0.51 0.43 0.43 0.43 0.50 -15.25%
P/EPS 19.68 27.01 69.84 6.76 5.71 4.81 5.01 148.75%
EY 5.08 3.70 1.43 14.80 17.51 20.81 19.96 -59.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.70 0.65 0.66 0.69 0.77 -22.02%

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