[PBSB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -65.17%
YoY- -40.78%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 492,050 272,789 261,300 312,567 343,216 285,411 227,969 67.25%
PBT 27,782 114,219 -10,243 14,158 34,177 12,051 -50,030 -
Tax -5,815 -2,190 -422 -3,681 -3,832 -2,574 -4,196 24.37%
NP 21,967 112,029 -10,665 10,477 30,345 9,477 -54,226 -
-
NP to SH 24,691 111,409 -7,784 9,340 26,813 8,022 -47,333 -
-
Tax Rate 20.93% 1.92% - 26.00% 11.21% 21.36% - -
Total Cost 470,083 160,760 271,965 302,090 312,871 275,934 282,195 40.65%
-
Net Worth 857,176 738,040 565,613 580,778 566,806 533,666 510,443 41.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,773 - - - 6,461 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 857,176 738,040 565,613 580,778 566,806 533,666 510,443 41.41%
NOSH 539,104 439,309 338,690 339,636 339,405 339,915 323,065 40.81%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.46% 41.07% -4.08% 3.35% 8.84% 3.32% -23.79% -
ROE 2.88% 15.10% -1.38% 1.61% 4.73% 1.50% -9.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.27 62.09 77.15 92.03 101.12 83.97 70.56 18.77%
EPS 4.58 25.36 -2.11 2.75 7.90 2.36 -14.65 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.59 1.68 1.67 1.71 1.67 1.57 1.58 0.42%
Adjusted Per Share Value based on latest NOSH - 339,636
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.91 44.86 42.97 51.40 56.44 46.93 37.49 67.23%
EPS 4.06 18.32 -1.28 1.54 4.41 1.32 -7.78 -
DPS 0.00 0.00 1.11 0.00 0.00 0.00 1.06 -
NAPS 1.4095 1.2136 0.9301 0.955 0.932 0.8775 0.8394 41.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.08 1.27 1.35 1.53 1.16 0.68 1.19 -
P/RPS 1.18 2.05 1.75 1.66 1.15 0.81 1.69 -21.34%
P/EPS 23.58 5.01 -58.74 55.64 14.68 28.81 -8.12 -
EY 4.24 19.97 -1.70 1.80 6.81 3.47 -12.31 -
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.68 -
P/NAPS 0.68 0.76 0.81 0.89 0.69 0.43 0.75 -6.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 -
Price 1.11 1.00 1.22 1.42 1.47 0.97 0.95 -
P/RPS 1.22 1.61 1.58 1.54 1.45 1.16 1.35 -6.54%
P/EPS 24.24 3.94 -53.08 51.64 18.61 41.10 -6.48 -
EY 4.13 25.36 -1.88 1.94 5.37 2.43 -15.42 -
DY 0.00 0.00 1.64 0.00 0.00 0.00 2.11 -
P/NAPS 0.70 0.60 0.73 0.83 0.88 0.62 0.60 10.85%

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