[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -78.12%
YoY- -66.67%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,202,494 941,194 628,627 285,411 1,288,493 1,060,524 720,423 40.58%
PBT 50,143 60,386 46,228 12,051 49,408 99,438 78,004 -25.45%
Tax -10,509 -10,087 -6,406 -2,574 -11,596 -7,400 -4,238 82.90%
NP 39,634 50,299 39,822 9,477 37,812 92,038 73,766 -33.83%
-
NP to SH 36,391 44,175 34,835 8,022 36,665 83,998 68,225 -34.15%
-
Tax Rate 20.96% 16.70% 13.86% 21.36% 23.47% 7.44% 5.43% -
Total Cost 1,162,860 890,895 588,805 275,934 1,250,681 968,486 646,657 47.71%
-
Net Worth 573,662 580,178 566,450 533,666 471,074 548,002 538,618 4.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,788 - - - 5,962 - - -
Div Payout % 18.66% - - - 16.26% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 573,662 580,178 566,450 533,666 471,074 548,002 538,618 4.27%
NOSH 339,444 339,285 339,191 339,915 298,148 289,948 289,579 11.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.30% 5.34% 6.33% 3.32% 2.93% 8.68% 10.24% -
ROE 6.34% 7.61% 6.15% 1.50% 7.78% 15.33% 12.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 354.25 277.40 185.33 83.97 432.16 365.76 248.78 26.48%
EPS 9.84 13.02 10.27 2.36 12.30 28.97 23.56 -44.03%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.69 1.71 1.67 1.57 1.58 1.89 1.86 -6.17%
Adjusted Per Share Value based on latest NOSH - 339,915
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 197.74 154.77 103.37 46.93 211.88 174.39 118.46 40.58%
EPS 5.98 7.26 5.73 1.32 6.03 13.81 11.22 -34.18%
DPS 1.12 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.9433 0.954 0.9315 0.8775 0.7746 0.9011 0.8857 4.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.35 1.53 1.16 0.68 1.19 2.21 2.30 -
P/RPS 0.38 0.55 0.63 0.81 0.28 0.60 0.92 -44.44%
P/EPS 12.59 11.75 11.30 28.81 9.68 7.63 9.76 18.44%
EY 7.94 8.51 8.85 3.47 10.33 13.11 10.24 -15.55%
DY 1.48 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 0.80 0.89 0.69 0.43 0.75 1.17 1.24 -25.27%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 19/11/08 20/08/08 -
Price 1.22 1.42 1.47 0.97 0.95 1.07 2.35 -
P/RPS 0.34 0.51 0.79 1.16 0.22 0.29 0.94 -49.14%
P/EPS 11.38 10.91 14.31 41.10 7.73 3.69 9.97 9.19%
EY 8.79 9.17 6.99 2.43 12.94 27.07 10.03 -8.39%
DY 1.64 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.72 0.83 0.88 0.62 0.60 0.57 1.26 -31.06%

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