[PBSB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -38.22%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,731,826 1,529,678 1,091,156 1,202,494 1,254,925 1,257,254 1,141,644 31.98%
PBT 224,297 284,002 456,876 50,143 80,514 92,456 48,204 178.45%
Tax -18,368 -16,010 -8,760 -10,509 -13,449 -12,812 -10,296 47.04%
NP 205,929 267,992 448,116 39,634 67,065 79,644 37,908 208.70%
-
NP to SH 202,206 272,200 445,636 36,391 58,900 69,670 32,088 240.78%
-
Tax Rate 8.19% 5.64% 1.92% 20.96% 16.70% 13.86% 21.36% -
Total Cost 1,525,897 1,261,686 643,040 1,162,860 1,187,860 1,177,610 1,103,736 24.07%
-
Net Worth 853,753 777,295 738,040 573,662 580,178 566,450 533,666 36.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,788 - - - -
Div Payout % - - - 18.66% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 853,753 777,295 738,040 573,662 580,178 566,450 533,666 36.74%
NOSH 505,179 488,864 439,309 339,444 339,285 339,191 339,915 30.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.89% 17.52% 41.07% 3.30% 5.34% 6.33% 3.32% -
ROE 23.68% 35.02% 60.38% 6.34% 10.15% 12.30% 6.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 342.81 312.90 248.38 354.25 369.87 370.66 335.86 1.37%
EPS 40.03 55.68 101.44 9.84 17.36 20.54 9.44 161.75%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.68 1.69 1.71 1.67 1.57 5.02%
Adjusted Per Share Value based on latest NOSH - 338,690
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 284.78 251.54 179.43 197.74 206.36 206.74 187.73 31.98%
EPS 33.25 44.76 73.28 5.98 9.69 11.46 5.28 240.63%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 1.4039 1.2782 1.2136 0.9433 0.954 0.9315 0.8775 36.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.11 1.08 1.27 1.35 1.53 1.16 0.68 -
P/RPS 0.32 0.35 0.51 0.38 0.41 0.31 0.20 36.75%
P/EPS 2.77 1.94 1.25 12.59 8.81 5.65 7.20 -47.07%
EY 36.06 51.56 79.87 7.94 11.35 17.71 13.88 88.87%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.76 0.80 0.89 0.69 0.43 33.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 -
Price 1.19 1.11 1.00 1.22 1.42 1.47 0.97 -
P/RPS 0.35 0.35 0.40 0.34 0.38 0.40 0.29 13.34%
P/EPS 2.97 1.99 0.99 11.38 8.18 7.16 10.28 -56.26%
EY 33.64 50.16 101.44 8.79 12.23 13.97 9.73 128.47%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.60 0.72 0.83 0.88 0.62 8.41%

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