[PBSB] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 272.24%
YoY- 6.46%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 227,969 340,101 407,465 312,958 319,172 299,361 336,824 -22.82%
PBT -50,030 21,434 51,834 26,170 2,200 25,796 46,377 -
Tax -4,196 -3,162 -2,585 -1,653 2,142 -2,992 -1,140 137.44%
NP -54,226 18,272 49,249 24,517 4,342 22,804 45,237 -
-
NP to SH -47,333 15,773 44,160 24,065 6,465 22,131 41,883 -
-
Tax Rate - 14.75% 4.99% 6.32% -97.36% 11.60% 2.46% -
Total Cost 282,195 321,829 358,216 288,441 314,830 276,557 291,587 -2.14%
-
Net Worth 510,443 549,004 538,254 500,390 484,851 496,422 480,939 4.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,461 - - - 17,112 - 8,244 -14.93%
Div Payout % 0.00% - - - 264.69% - 19.69% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 510,443 549,004 538,254 500,390 484,851 496,422 480,939 4.03%
NOSH 323,065 290,478 289,384 289,242 285,206 277,330 274,822 11.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -23.79% 5.37% 12.09% 7.83% 1.36% 7.62% 13.43% -
ROE -9.27% 2.87% 8.20% 4.81% 1.33% 4.46% 8.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.56 117.08 140.80 108.20 111.91 107.94 122.56 -30.67%
EPS -14.65 5.43 15.26 8.32 2.27 7.98 15.24 -
DPS 2.00 0.00 0.00 0.00 6.00 0.00 3.00 -23.59%
NAPS 1.58 1.89 1.86 1.73 1.70 1.79 1.75 -6.55%
Adjusted Per Share Value based on latest NOSH - 289,242
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 37.49 55.93 67.00 51.46 52.48 49.23 55.39 -22.82%
EPS -7.78 2.59 7.26 3.96 1.06 3.64 6.89 -
DPS 1.06 0.00 0.00 0.00 2.81 0.00 1.36 -15.24%
NAPS 0.8394 0.9028 0.8851 0.8228 0.7973 0.8163 0.7908 4.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.19 2.21 2.30 3.25 4.67 4.75 4.90 -
P/RPS 1.69 1.89 1.63 3.00 4.17 4.40 4.00 -43.54%
P/EPS -8.12 40.70 15.07 39.06 206.02 59.52 32.15 -
EY -12.31 2.46 6.63 2.56 0.49 1.68 3.11 -
DY 1.68 0.00 0.00 0.00 1.28 0.00 0.61 95.87%
P/NAPS 0.75 1.17 1.24 1.88 2.75 2.65 2.80 -58.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 19/11/08 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 -
Price 0.95 1.07 2.35 2.74 3.90 4.33 4.65 -
P/RPS 1.35 0.91 1.67 2.53 3.48 4.01 3.79 -49.59%
P/EPS -6.48 19.71 15.40 32.93 172.05 54.26 30.51 -
EY -15.42 5.07 6.49 3.04 0.58 1.84 3.28 -
DY 2.11 0.00 0.00 0.00 1.54 0.00 0.65 118.45%
P/NAPS 0.60 0.57 1.26 1.58 2.29 2.42 2.66 -62.77%

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