[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.43%
YoY- 243.31%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 965,826 460,750 1,786,848 1,298,870 764,839 272,789 1,202,494 -13.62%
PBT 21,053 4,300 147,986 168,223 142,001 114,219 50,143 -44.01%
Tax -10,492 -4,136 -17,195 -13,776 -8,005 -2,190 -10,509 -0.10%
NP 10,561 164 130,791 154,447 133,996 112,029 39,634 -58.69%
-
NP to SH 17,496 4,684 127,808 151,655 136,100 111,409 36,391 -38.71%
-
Tax Rate 49.84% 96.19% 11.62% 8.19% 5.64% 1.92% 20.96% -
Total Cost 955,265 460,586 1,656,057 1,144,423 630,843 160,760 1,162,860 -12.31%
-
Net Worth 507,707 507,676 811,190 853,754 777,295 738,040 573,662 -7.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,268 - - - 6,788 -
Div Payout % - - 8.03% - - - 18.66% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 507,707 507,676 811,190 853,754 777,295 738,040 573,662 -7.84%
NOSH 507,707 507,676 513,411 505,179 488,864 439,309 339,444 30.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.09% 0.04% 7.32% 11.89% 17.52% 41.07% 3.30% -
ROE 3.45% 0.92% 15.76% 17.76% 17.51% 15.10% 6.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 190.23 90.76 348.03 257.11 156.45 62.09 354.25 -34.00%
EPS 3.45 0.92 24.90 30.02 27.84 25.36 9.84 -50.37%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.00 1.00 1.58 1.69 1.59 1.68 1.69 -29.58%
Adjusted Per Share Value based on latest NOSH - 538,235
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 158.82 75.76 293.83 213.58 125.77 44.86 197.74 -13.62%
EPS 2.88 0.77 21.02 24.94 22.38 18.32 5.98 -38.64%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 1.12 -
NAPS 0.8349 0.8348 1.3339 1.4039 1.2782 1.2136 0.9433 -7.83%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.99 1.13 1.22 1.11 1.08 1.27 1.35 -
P/RPS 0.52 1.25 0.35 0.43 0.69 2.05 0.38 23.32%
P/EPS 28.73 122.48 4.90 3.70 3.88 5.01 12.59 73.59%
EY 3.48 0.82 20.40 27.05 25.78 19.97 7.94 -42.38%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.48 -
P/NAPS 0.99 1.13 0.77 0.66 0.68 0.76 0.80 15.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.83 1.00 1.18 1.19 1.11 1.00 1.22 -
P/RPS 0.44 1.10 0.34 0.46 0.71 1.61 0.34 18.81%
P/EPS 24.09 108.39 4.74 3.96 3.99 3.94 11.38 65.09%
EY 4.15 0.92 21.10 25.23 25.08 25.36 8.79 -39.45%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.64 -
P/NAPS 0.83 1.00 0.75 0.70 0.70 0.60 0.72 9.97%

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