[PBSB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 11.33%
YoY- -44.38%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 92,470 59,729 30,621 134,826 104,218 70,667 32,496 100.68%
PBT 2,747 1,553 301 12,291 11,814 9,554 4,863 -31.64%
Tax -921 -417 -79 -3,642 -4,045 -3,252 -1,613 -31.15%
NP 1,826 1,136 222 8,649 7,769 6,302 3,250 -31.88%
-
NP to SH 1,826 1,136 222 8,649 7,769 6,302 3,250 -31.88%
-
Tax Rate 33.53% 26.85% 26.25% 29.63% 34.24% 34.04% 33.17% -
Total Cost 90,644 58,593 30,399 126,177 96,449 64,365 29,246 112.43%
-
Net Worth 90,250 89,758 89,152 90,305 89,238 87,877 84,752 4.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 90,250 89,758 89,152 90,305 89,238 87,877 84,752 4.27%
NOSH 34,980 35,061 35,238 35,002 34,995 35,011 35,021 -0.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.97% 1.90% 0.72% 6.41% 7.45% 8.92% 10.00% -
ROE 2.02% 1.27% 0.25% 9.58% 8.71% 7.17% 3.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 264.34 170.35 86.90 385.19 297.80 201.84 92.79 100.83%
EPS 5.22 3.24 0.63 24.71 22.20 18.00 9.28 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.56 2.53 2.58 2.55 2.51 2.42 4.35%
Adjusted Per Share Value based on latest NOSH - 29,333
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 15.21 9.82 5.04 22.17 17.14 11.62 5.34 100.80%
EPS 0.30 0.19 0.04 1.42 1.28 1.04 0.53 -31.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1476 0.1466 0.1485 0.1467 0.1445 0.1394 4.25%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.48 1.77 1.83 1.60 1.41 1.64 1.20 -
P/RPS 0.56 1.04 2.11 0.42 0.47 0.81 1.29 -42.63%
P/EPS 28.35 54.63 290.48 6.48 6.35 9.11 12.93 68.69%
EY 3.53 1.83 0.34 15.44 15.74 10.98 7.73 -40.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.72 0.62 0.55 0.65 0.50 9.11%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 31/05/02 28/02/02 29/11/01 17/08/01 30/05/01 -
Price 1.37 1.75 1.76 1.67 1.69 1.73 1.86 -
P/RPS 0.52 1.03 2.03 0.43 0.57 0.86 2.00 -59.23%
P/EPS 26.25 54.01 279.37 6.76 7.61 9.61 20.04 19.69%
EY 3.81 1.85 0.36 14.80 13.14 10.40 4.99 -16.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.70 0.65 0.66 0.69 0.77 -22.02%

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