[PBSB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.62%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,298,870 764,839 272,789 1,202,494 941,194 628,627 285,411 174.36%
PBT 168,223 142,001 114,219 50,143 60,386 46,228 12,051 478.82%
Tax -13,776 -8,005 -2,190 -10,509 -10,087 -6,406 -2,574 205.65%
NP 154,447 133,996 112,029 39,634 50,299 39,822 9,477 541.70%
-
NP to SH 151,655 136,100 111,409 36,391 44,175 34,835 8,022 608.39%
-
Tax Rate 8.19% 5.64% 1.92% 20.96% 16.70% 13.86% 21.36% -
Total Cost 1,144,423 630,843 160,760 1,162,860 890,895 588,805 275,934 157.91%
-
Net Worth 853,754 777,295 738,040 573,662 580,178 566,450 533,666 36.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,788 - - - -
Div Payout % - - - 18.66% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 853,754 777,295 738,040 573,662 580,178 566,450 533,666 36.74%
NOSH 505,179 488,864 439,309 339,444 339,285 339,191 339,915 30.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.89% 17.52% 41.07% 3.30% 5.34% 6.33% 3.32% -
ROE 17.76% 17.51% 15.10% 6.34% 7.61% 6.15% 1.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 257.11 156.45 62.09 354.25 277.40 185.33 83.97 110.71%
EPS 30.02 27.84 25.36 9.84 13.02 10.27 2.36 444.07%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.68 1.69 1.71 1.67 1.57 5.02%
Adjusted Per Share Value based on latest NOSH - 338,690
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 213.58 125.77 44.86 197.74 154.77 103.37 46.93 174.37%
EPS 24.94 22.38 18.32 5.98 7.26 5.73 1.32 608.11%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 1.4039 1.2782 1.2136 0.9433 0.954 0.9315 0.8775 36.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.11 1.08 1.27 1.35 1.53 1.16 0.68 -
P/RPS 0.43 0.69 2.05 0.38 0.55 0.63 0.81 -34.41%
P/EPS 3.70 3.88 5.01 12.59 11.75 11.30 28.81 -74.51%
EY 27.05 25.78 19.97 7.94 8.51 8.85 3.47 292.65%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.76 0.80 0.89 0.69 0.43 33.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 -
Price 1.19 1.11 1.00 1.22 1.42 1.47 0.97 -
P/RPS 0.46 0.71 1.61 0.34 0.51 0.79 1.16 -45.99%
P/EPS 3.96 3.99 3.94 11.38 10.91 14.31 41.10 -78.95%
EY 25.23 25.08 25.36 8.79 9.17 6.99 2.43 375.25%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.60 0.72 0.83 0.88 0.62 8.41%

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