[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.15%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,288,493 1,060,524 720,423 312,958 1,194,949 875,777 576,416 70.54%
PBT 49,408 99,438 78,004 26,170 99,799 97,599 71,803 -21.96%
Tax -11,596 -7,400 -4,238 -1,653 -3,629 -5,771 -2,779 158.06%
NP 37,812 92,038 73,766 24,517 96,170 91,828 69,024 -32.92%
-
NP to SH 36,665 83,998 68,225 24,065 93,083 86,618 64,487 -31.25%
-
Tax Rate 23.47% 7.44% 5.43% 6.32% 3.64% 5.91% 3.87% -
Total Cost 1,250,681 968,486 646,657 288,441 1,098,779 783,949 507,392 81.97%
-
Net Worth 471,074 548,002 538,618 500,390 468,086 487,672 473,076 -0.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,962 - - - 30,287 13,622 13,516 -41.90%
Div Payout % 16.26% - - - 32.54% 15.73% 20.96% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 471,074 548,002 538,618 500,390 468,086 487,672 473,076 -0.28%
NOSH 298,148 289,948 289,579 289,242 275,344 272,442 270,329 6.71%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.93% 8.68% 10.24% 7.83% 8.05% 10.49% 11.97% -
ROE 7.78% 15.33% 12.67% 4.81% 19.89% 17.76% 13.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 432.16 365.76 248.78 108.20 433.98 321.45 213.23 59.80%
EPS 12.30 28.97 23.56 8.32 33.74 31.76 23.86 -35.57%
DPS 2.00 0.00 0.00 0.00 11.00 5.00 5.00 -45.56%
NAPS 1.58 1.89 1.86 1.73 1.70 1.79 1.75 -6.55%
Adjusted Per Share Value based on latest NOSH - 289,242
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 211.88 174.39 118.46 51.46 196.49 144.01 94.78 70.55%
EPS 6.03 13.81 11.22 3.96 15.31 14.24 10.60 -31.22%
DPS 0.98 0.00 0.00 0.00 4.98 2.24 2.22 -41.88%
NAPS 0.7746 0.9011 0.8857 0.8228 0.7697 0.8019 0.7779 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.19 2.21 2.30 3.25 4.67 4.75 4.90 -
P/RPS 0.28 0.60 0.92 3.00 1.08 1.48 2.30 -75.27%
P/EPS 9.68 7.63 9.76 39.06 13.81 14.94 20.54 -39.30%
EY 10.33 13.11 10.24 2.56 7.24 6.69 4.87 64.71%
DY 1.68 0.00 0.00 0.00 2.36 1.05 1.02 39.25%
P/NAPS 0.75 1.17 1.24 1.88 2.75 2.65 2.80 -58.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 19/11/08 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 -
Price 0.95 1.07 2.35 2.74 3.90 4.33 4.65 -
P/RPS 0.22 0.29 0.94 2.53 0.90 1.35 2.18 -78.17%
P/EPS 7.73 3.69 9.97 32.93 11.54 13.62 19.49 -45.86%
EY 12.94 27.07 10.03 3.04 8.67 7.34 5.13 84.78%
DY 2.11 0.00 0.00 0.00 2.82 1.15 1.08 55.96%
P/NAPS 0.60 0.57 1.26 1.58 2.29 2.42 2.66 -62.77%

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