[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.81%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 764,839 272,789 1,202,494 941,194 628,627 285,411 1,288,493 -29.43%
PBT 142,001 114,219 50,143 60,386 46,228 12,051 49,408 102.53%
Tax -8,005 -2,190 -10,509 -10,087 -6,406 -2,574 -11,596 -21.94%
NP 133,996 112,029 39,634 50,299 39,822 9,477 37,812 132.97%
-
NP to SH 136,100 111,409 36,391 44,175 34,835 8,022 36,665 140.31%
-
Tax Rate 5.64% 1.92% 20.96% 16.70% 13.86% 21.36% 23.47% -
Total Cost 630,843 160,760 1,162,860 890,895 588,805 275,934 1,250,681 -36.71%
-
Net Worth 777,295 738,040 573,662 580,178 566,450 533,666 471,074 39.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,788 - - - 5,962 -
Div Payout % - - 18.66% - - - 16.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 777,295 738,040 573,662 580,178 566,450 533,666 471,074 39.76%
NOSH 488,864 439,309 339,444 339,285 339,191 339,915 298,148 39.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.52% 41.07% 3.30% 5.34% 6.33% 3.32% 2.93% -
ROE 17.51% 15.10% 6.34% 7.61% 6.15% 1.50% 7.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 156.45 62.09 354.25 277.40 185.33 83.97 432.16 -49.29%
EPS 27.84 25.36 9.84 13.02 10.27 2.36 12.30 72.64%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.59 1.68 1.69 1.71 1.67 1.57 1.58 0.42%
Adjusted Per Share Value based on latest NOSH - 339,636
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 125.77 44.86 197.74 154.77 103.37 46.93 211.88 -29.43%
EPS 22.38 18.32 5.98 7.26 5.73 1.32 6.03 140.29%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.98 -
NAPS 1.2782 1.2136 0.9433 0.954 0.9315 0.8775 0.7746 39.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.08 1.27 1.35 1.53 1.16 0.68 1.19 -
P/RPS 0.69 2.05 0.38 0.55 0.63 0.81 0.28 82.74%
P/EPS 3.88 5.01 12.59 11.75 11.30 28.81 9.68 -45.72%
EY 25.78 19.97 7.94 8.51 8.85 3.47 10.33 84.29%
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.68 -
P/NAPS 0.68 0.76 0.80 0.89 0.69 0.43 0.75 -6.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 -
Price 1.11 1.00 1.22 1.42 1.47 0.97 0.95 -
P/RPS 0.71 1.61 0.34 0.51 0.79 1.16 0.22 118.85%
P/EPS 3.99 3.94 11.38 10.91 14.31 41.10 7.73 -35.73%
EY 25.08 25.36 8.79 9.17 6.99 2.43 12.94 55.64%
DY 0.00 0.00 1.64 0.00 0.00 0.00 2.11 -
P/NAPS 0.70 0.60 0.72 0.83 0.88 0.62 0.60 10.85%

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