[PBSB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -37.0%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 505,076 460,750 487,978 534,031 492,050 272,789 261,300 55.35%
PBT 16,753 4,300 -20,237 26,222 27,782 114,219 -10,243 -
Tax -6,356 -4,136 -3,419 -5,771 -5,815 -2,190 -422 512.92%
NP 10,397 164 -23,656 20,451 21,967 112,029 -10,665 -
-
NP to SH 12,812 4,684 -23,847 15,555 24,691 111,409 -7,784 -
-
Tax Rate 37.94% 96.19% - 22.01% 20.93% 1.92% - -
Total Cost 494,679 460,586 511,634 513,580 470,083 160,760 271,965 49.17%
-
Net Worth 507,722 507,676 888,982 909,617 857,176 738,040 565,613 -6.96%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 10,775 - - - 6,773 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 507,722 507,676 888,982 909,617 857,176 738,040 565,613 -6.96%
NOSH 507,722 507,676 538,776 538,235 539,104 439,309 338,690 31.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.06% 0.04% -4.85% 3.83% 4.46% 41.07% -4.08% -
ROE 2.52% 0.92% -2.68% 1.71% 2.88% 15.10% -1.38% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 99.48 90.76 90.57 99.22 91.27 62.09 77.15 18.52%
EPS 2.53 0.92 -4.44 2.89 4.58 25.36 -2.11 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.00 1.00 1.65 1.69 1.59 1.68 1.67 -29.02%
Adjusted Per Share Value based on latest NOSH - 538,235
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 83.05 75.76 80.24 87.81 80.91 44.86 42.97 55.34%
EPS 2.11 0.77 -3.92 2.56 4.06 18.32 -1.28 -
DPS 0.00 0.00 1.77 0.00 0.00 0.00 1.11 -
NAPS 0.8349 0.8348 1.4618 1.4958 1.4095 1.2136 0.9301 -6.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.99 1.13 1.22 1.11 1.08 1.27 1.35 -
P/RPS 1.00 1.25 1.35 1.12 1.18 2.05 1.75 -31.20%
P/EPS 39.23 122.48 -27.56 38.41 23.58 5.01 -58.74 -
EY 2.55 0.82 -3.63 2.60 4.24 19.97 -1.70 -
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.48 -
P/NAPS 0.99 1.13 0.74 0.66 0.68 0.76 0.81 14.35%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.83 1.00 1.18 1.19 1.11 1.00 1.22 -
P/RPS 0.83 1.10 1.30 1.20 1.22 1.61 1.58 -34.97%
P/EPS 32.89 108.39 -26.66 41.18 24.24 3.94 -53.08 -
EY 3.04 0.92 -3.75 2.43 4.13 25.36 -1.88 -
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.64 -
P/NAPS 0.83 1.00 0.72 0.70 0.70 0.60 0.73 8.96%

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