[PBSB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -36.79%
YoY- 251.21%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,991,100 1,931,652 1,843,000 1,786,848 1,731,826 1,529,678 1,091,156 49.27%
PBT 15,430 42,106 17,200 147,986 224,297 284,002 456,876 -89.53%
Tax -20,551 -20,984 -16,544 -17,195 -18,368 -16,010 -8,760 76.46%
NP -5,121 21,122 656 130,791 205,929 267,992 448,116 -
-
NP to SH 1,277 34,992 18,736 127,808 202,206 272,200 445,636 -97.97%
-
Tax Rate 133.19% 49.84% 96.19% 11.62% 8.19% 5.64% 1.92% -
Total Cost 1,996,221 1,910,530 1,842,344 1,656,057 1,525,897 1,261,686 643,040 112.65%
-
Net Worth 866,980 507,707 507,676 811,190 853,753 777,295 738,040 11.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 10,268 - - - -
Div Payout % - - - 8.03% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 866,980 507,707 507,676 811,190 853,753 777,295 738,040 11.32%
NOSH 507,005 507,707 507,676 513,411 505,179 488,864 439,309 10.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.26% 1.09% 0.04% 7.32% 11.89% 17.52% 41.07% -
ROE 0.15% 6.89% 3.69% 15.76% 23.68% 35.02% 60.38% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 392.72 380.47 363.03 348.03 342.81 312.90 248.38 35.68%
EPS 0.25 6.90 3.68 24.90 40.03 55.68 101.44 -98.16%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.71 1.00 1.00 1.58 1.69 1.59 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 538,776
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 327.41 317.64 303.06 293.83 284.78 251.54 179.43 49.26%
EPS 0.21 5.75 3.08 21.02 33.25 44.76 73.28 -97.97%
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 1.4256 0.8349 0.8348 1.3339 1.4039 1.2782 1.2136 11.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.79 0.99 1.13 1.22 1.11 1.08 1.27 -
P/RPS 0.20 0.26 0.31 0.35 0.32 0.35 0.51 -46.39%
P/EPS 313.57 14.36 30.62 4.90 2.77 1.94 1.25 3864.21%
EY 0.32 6.96 3.27 20.40 36.06 51.56 79.87 -97.46%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.46 0.99 1.13 0.77 0.66 0.68 0.76 -28.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 30/05/11 22/02/11 24/11/10 25/08/10 25/05/10 -
Price 0.78 0.83 1.00 1.18 1.19 1.11 1.00 -
P/RPS 0.20 0.22 0.28 0.34 0.35 0.35 0.40 -36.97%
P/EPS 309.60 12.04 27.10 4.74 2.97 1.99 0.99 4491.19%
EY 0.32 8.30 3.69 21.10 33.64 50.16 101.44 -97.84%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.46 0.83 1.00 0.75 0.70 0.70 0.60 -16.21%

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