[PBSB] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -183.34%
YoY- 83.55%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 534,031 492,050 272,789 261,300 312,567 343,216 285,411 51.78%
PBT 26,222 27,782 114,219 -10,243 14,158 34,177 12,051 67.83%
Tax -5,771 -5,815 -2,190 -422 -3,681 -3,832 -2,574 71.21%
NP 20,451 21,967 112,029 -10,665 10,477 30,345 9,477 66.91%
-
NP to SH 15,555 24,691 111,409 -7,784 9,340 26,813 8,022 55.43%
-
Tax Rate 22.01% 20.93% 1.92% - 26.00% 11.21% 21.36% -
Total Cost 513,580 470,083 160,760 271,965 302,090 312,871 275,934 51.25%
-
Net Worth 909,617 857,176 738,040 565,613 580,778 566,806 533,666 42.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,773 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 909,617 857,176 738,040 565,613 580,778 566,806 533,666 42.64%
NOSH 538,235 539,104 439,309 338,690 339,636 339,405 339,915 35.81%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.83% 4.46% 41.07% -4.08% 3.35% 8.84% 3.32% -
ROE 1.71% 2.88% 15.10% -1.38% 1.61% 4.73% 1.50% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.22 91.27 62.09 77.15 92.03 101.12 83.97 11.75%
EPS 2.89 4.58 25.36 -2.11 2.75 7.90 2.36 14.44%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.69 1.59 1.68 1.67 1.71 1.67 1.57 5.02%
Adjusted Per Share Value based on latest NOSH - 338,690
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.81 80.91 44.86 42.97 51.40 56.44 46.93 51.78%
EPS 2.56 4.06 18.32 -1.28 1.54 4.41 1.32 55.45%
DPS 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
NAPS 1.4958 1.4095 1.2136 0.9301 0.955 0.932 0.8775 42.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.11 1.08 1.27 1.35 1.53 1.16 0.68 -
P/RPS 1.12 1.18 2.05 1.75 1.66 1.15 0.81 24.08%
P/EPS 38.41 23.58 5.01 -58.74 55.64 14.68 28.81 21.11%
EY 2.60 4.24 19.97 -1.70 1.80 6.81 3.47 -17.49%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.76 0.81 0.89 0.69 0.43 33.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 -
Price 1.19 1.11 1.00 1.22 1.42 1.47 0.97 -
P/RPS 1.20 1.22 1.61 1.58 1.54 1.45 1.16 2.28%
P/EPS 41.18 24.24 3.94 -53.08 51.64 18.61 41.10 0.12%
EY 2.43 4.13 25.36 -1.88 1.94 5.37 2.43 0.00%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.60 0.73 0.83 0.88 0.62 8.41%

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