[PBSB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -467.74%
YoY- 40.25%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 405,965 383,915 328,788 328,137 427,823 427,720 417,523 -1.85%
PBT 11,458 10,133 -7,854 -59,107 -43 -224 8,279 24.16%
Tax -5,123 -3,054 -4,455 -854 -6,272 -6,262 -2,989 43.17%
NP 6,335 7,079 -12,309 -59,961 -6,315 -6,486 5,290 12.75%
-
NP to SH 4,322 8,783 -9,230 -53,407 -9,407 -2,795 5,141 -10.91%
-
Tax Rate 44.71% 30.14% - - - - 36.10% -
Total Cost 399,630 376,836 341,097 388,098 434,138 434,206 412,233 -2.04%
-
Net Worth 538,978 531,065 515,044 627,875 683,324 680,555 505,412 4.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 538,978 531,065 515,044 627,875 683,324 680,555 505,412 4.37%
NOSH 508,470 510,639 509,944 510,467 509,943 500,408 505,412 0.40%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.56% 1.84% -3.74% -18.27% -1.48% -1.52% 1.27% -
ROE 0.80% 1.65% -1.79% -8.51% -1.38% -0.41% 1.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.84 75.18 64.48 64.28 83.90 85.47 82.61 -2.24%
EPS 0.85 1.72 -1.81 -10.47 -1.84 -0.56 1.02 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.04 1.01 1.23 1.34 1.36 1.00 3.95%
Adjusted Per Share Value based on latest NOSH - 510,467
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.76 63.13 54.07 53.96 70.35 70.33 68.66 -1.85%
EPS 0.71 1.44 -1.52 -8.78 -1.55 -0.46 0.85 -11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8863 0.8733 0.8469 1.0325 1.1236 1.1191 0.8311 4.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.745 0.455 0.57 0.71 0.76 0.77 0.78 -
P/RPS 0.93 0.61 0.88 1.10 0.91 0.90 0.94 -0.70%
P/EPS 87.65 26.45 -31.49 -6.79 -41.20 -137.86 76.68 9.31%
EY 1.14 3.78 -3.18 -14.74 -2.43 -0.73 1.30 -8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.56 0.58 0.57 0.57 0.78 -6.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 28/05/13 28/02/13 29/11/12 28/08/12 10/05/12 -
Price 0.63 0.35 0.565 0.605 0.70 0.79 0.76 -
P/RPS 0.79 0.47 0.88 0.94 0.83 0.92 0.92 -9.64%
P/EPS 74.12 20.35 -31.22 -5.78 -37.95 -141.44 74.72 -0.53%
EY 1.35 4.91 -3.20 -17.29 -2.64 -0.71 1.34 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.56 0.49 0.52 0.58 0.76 -15.51%

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