[PBSB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -542.27%
YoY- 31.62%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,491,557 1,425,406 1,315,152 1,601,203 1,697,421 1,690,486 1,670,092 -7.25%
PBT 18,316 4,558 -31,416 -51,095 10,682 16,110 33,116 -32.59%
Tax -16,842 -15,018 -17,820 -16,377 -20,697 -18,502 -11,956 25.63%
NP 1,473 -10,460 -49,236 -67,472 -10,014 -2,392 21,160 -83.05%
-
NP to SH 5,166 -894 -36,920 -60,468 -9,414 4,692 20,564 -60.15%
-
Tax Rate 91.95% 329.49% - - 193.76% 114.85% 36.10% -
Total Cost 1,490,084 1,435,866 1,364,388 1,668,675 1,707,435 1,692,878 1,648,932 -6.52%
-
Net Worth 540,460 516,533 515,044 531,696 677,882 681,560 505,412 4.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 540,460 516,533 515,044 531,696 677,882 681,560 505,412 4.56%
NOSH 509,868 496,666 509,944 506,378 505,882 501,147 505,412 0.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.10% -0.73% -3.74% -4.21% -0.59% -0.14% 1.27% -
ROE 0.96% -0.17% -7.17% -11.37% -1.39% 0.69% 4.07% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 292.54 286.99 257.90 316.21 335.54 337.32 330.44 -7.79%
EPS 1.01 -0.18 -7.24 -11.94 -1.87 0.94 4.08 -60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.04 1.01 1.05 1.34 1.36 1.00 3.95%
Adjusted Per Share Value based on latest NOSH - 510,467
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 245.27 234.39 216.26 263.30 279.12 277.98 274.63 -7.25%
EPS 0.85 -0.15 -6.07 -9.94 -1.55 0.77 3.38 -60.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8887 0.8494 0.8469 0.8743 1.1147 1.1207 0.8311 4.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.745 0.455 0.57 0.71 0.76 0.77 0.78 -
P/RPS 0.25 0.16 0.22 0.22 0.23 0.23 0.24 2.75%
P/EPS 73.52 -252.78 -7.87 -5.95 -40.84 82.24 19.17 144.81%
EY 1.36 -0.40 -12.70 -16.82 -2.45 1.22 5.22 -59.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.56 0.68 0.57 0.57 0.78 -6.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 28/05/13 28/02/13 29/11/12 28/08/12 10/05/12 -
Price 0.63 0.35 0.565 0.605 0.70 0.79 0.76 -
P/RPS 0.22 0.12 0.22 0.19 0.21 0.23 0.23 -2.91%
P/EPS 62.17 -194.44 -7.80 -5.07 -37.61 84.38 18.68 122.75%
EY 1.61 -0.51 -12.81 -19.74 -2.66 1.19 5.35 -55.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.56 0.58 0.52 0.58 0.76 -15.51%

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