[PBSB] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 183.5%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 285,411 1,288,493 1,060,524 720,423 312,958 1,194,949 875,777 -52.61%
PBT 12,051 49,408 99,438 78,004 26,170 99,799 97,599 -75.17%
Tax -2,574 -11,596 -7,400 -4,238 -1,653 -3,629 -5,771 -41.59%
NP 9,477 37,812 92,038 73,766 24,517 96,170 91,828 -77.96%
-
NP to SH 8,022 36,665 83,998 68,225 24,065 93,083 86,618 -79.50%
-
Tax Rate 21.36% 23.47% 7.44% 5.43% 6.32% 3.64% 5.91% -
Total Cost 275,934 1,250,681 968,486 646,657 288,441 1,098,779 783,949 -50.11%
-
Net Worth 533,666 471,074 548,002 538,618 500,390 468,086 487,672 6.18%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 5,962 - - - 30,287 13,622 -
Div Payout % - 16.26% - - - 32.54% 15.73% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 533,666 471,074 548,002 538,618 500,390 468,086 487,672 6.18%
NOSH 339,915 298,148 289,948 289,579 289,242 275,344 272,442 15.87%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.32% 2.93% 8.68% 10.24% 7.83% 8.05% 10.49% -
ROE 1.50% 7.78% 15.33% 12.67% 4.81% 19.89% 17.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 83.97 432.16 365.76 248.78 108.20 433.98 321.45 -59.10%
EPS 2.36 12.30 28.97 23.56 8.32 33.74 31.76 -82.29%
DPS 0.00 2.00 0.00 0.00 0.00 11.00 5.00 -
NAPS 1.57 1.58 1.89 1.86 1.73 1.70 1.79 -8.36%
Adjusted Per Share Value based on latest NOSH - 289,384
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 46.93 211.88 174.39 118.46 51.46 196.49 144.01 -52.61%
EPS 1.32 6.03 13.81 11.22 3.96 15.31 14.24 -79.48%
DPS 0.00 0.98 0.00 0.00 0.00 4.98 2.24 -
NAPS 0.8775 0.7746 0.9011 0.8857 0.8228 0.7697 0.8019 6.18%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.68 1.19 2.21 2.30 3.25 4.67 4.75 -
P/RPS 0.81 0.28 0.60 0.92 3.00 1.08 1.48 -33.06%
P/EPS 28.81 9.68 7.63 9.76 39.06 13.81 14.94 54.86%
EY 3.47 10.33 13.11 10.24 2.56 7.24 6.69 -35.41%
DY 0.00 1.68 0.00 0.00 0.00 2.36 1.05 -
P/NAPS 0.43 0.75 1.17 1.24 1.88 2.75 2.65 -70.21%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 27/02/09 19/11/08 20/08/08 30/05/08 29/02/08 15/11/07 -
Price 0.97 0.95 1.07 2.35 2.74 3.90 4.33 -
P/RPS 1.16 0.22 0.29 0.94 2.53 0.90 1.35 -9.60%
P/EPS 41.10 7.73 3.69 9.97 32.93 11.54 13.62 108.68%
EY 2.43 12.94 27.07 10.03 3.04 8.67 7.34 -52.11%
DY 0.00 2.11 0.00 0.00 0.00 2.82 1.15 -
P/NAPS 0.62 0.60 0.57 1.26 1.58 2.29 2.42 -59.62%

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