[PBSB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -15.72%
YoY- 251.21%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,493,325 965,826 460,750 1,786,848 1,298,870 764,839 272,789 210.29%
PBT 11,573 21,053 4,300 147,986 168,223 142,001 114,219 -78.23%
Tax -15,414 -10,492 -4,136 -17,195 -13,776 -8,005 -2,190 266.83%
NP -3,841 10,561 164 130,791 154,447 133,996 112,029 -
-
NP to SH 958 17,496 4,684 127,808 151,655 136,100 111,409 -95.79%
-
Tax Rate 133.19% 49.84% 96.19% 11.62% 8.19% 5.64% 1.92% -
Total Cost 1,497,166 955,265 460,586 1,656,057 1,144,423 630,843 160,760 342.05%
-
Net Worth 866,980 507,707 507,676 811,190 853,754 777,295 738,040 11.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 10,268 - - - -
Div Payout % - - - 8.03% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 866,980 507,707 507,676 811,190 853,754 777,295 738,040 11.32%
NOSH 507,006 507,707 507,676 513,411 505,179 488,864 439,309 10.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.26% 1.09% 0.04% 7.32% 11.89% 17.52% 41.07% -
ROE 0.11% 3.45% 0.92% 15.76% 17.76% 17.51% 15.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 294.54 190.23 90.76 348.03 257.11 156.45 62.09 182.05%
EPS 0.19 3.45 0.92 24.90 30.02 27.84 25.36 -96.15%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.71 1.00 1.00 1.58 1.69 1.59 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 538,776
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 245.56 158.82 75.76 293.83 213.58 125.77 44.86 210.27%
EPS 0.16 2.88 0.77 21.02 24.94 22.38 18.32 -95.74%
DPS 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
NAPS 1.4256 0.8349 0.8348 1.3339 1.4039 1.2782 1.2136 11.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.79 0.99 1.13 1.22 1.11 1.08 1.27 -
P/RPS 0.27 0.52 1.25 0.35 0.43 0.69 2.05 -74.08%
P/EPS 418.09 28.73 122.48 4.90 3.70 3.88 5.01 1804.52%
EY 0.24 3.48 0.82 20.40 27.05 25.78 19.97 -94.73%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.46 0.99 1.13 0.77 0.66 0.68 0.76 -28.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 30/05/11 22/02/11 24/11/10 25/08/10 25/05/10 -
Price 0.78 0.83 1.00 1.18 1.19 1.11 1.00 -
P/RPS 0.26 0.44 1.10 0.34 0.46 0.71 1.61 -70.31%
P/EPS 412.80 24.09 108.39 4.74 3.96 3.99 3.94 2116.15%
EY 0.24 4.15 0.92 21.10 25.23 25.08 25.36 -95.51%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.46 0.83 1.00 0.75 0.70 0.70 0.60 -16.21%

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