[PBSB] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -84.12%
YoY- -96.62%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,189,872 1,202,494 1,169,163 1,196,697 1,260,946 1,288,493 1,379,696 -9.40%
PBT 152,311 50,143 10,356 17,632 35,289 49,408 101,638 30.98%
Tax -10,125 -10,509 -14,283 -13,764 -12,517 -11,596 -5,258 54.84%
NP 142,186 39,634 -3,927 3,868 22,772 37,812 96,380 29.62%
-
NP to SH 139,778 36,391 -3,158 3,275 20,622 36,665 90,463 33.68%
-
Tax Rate 6.65% 20.96% 137.92% 78.06% 35.47% 23.47% 5.17% -
Total Cost 1,047,686 1,162,860 1,173,090 1,192,829 1,238,174 1,250,681 1,283,316 -12.66%
-
Net Worth 738,040 565,613 339,636 339,405 339,915 510,443 549,004 21.82%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,773 6,773 6,461 6,461 6,461 6,461 17,112 -46.12%
Div Payout % 4.85% 18.61% 0.00% 197.29% 31.33% 17.62% 18.92% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 738,040 565,613 339,636 339,405 339,915 510,443 549,004 21.82%
NOSH 439,309 338,690 339,636 339,405 339,915 323,065 290,478 31.78%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.95% 3.30% -0.34% 0.32% 1.81% 2.93% 6.99% -
ROE 18.94% 6.43% -0.93% 0.96% 6.07% 7.18% 16.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 270.85 355.04 344.24 352.59 370.96 398.83 474.97 -31.25%
EPS 31.82 10.74 -0.93 0.96 6.07 11.35 31.14 1.45%
DPS 1.54 2.00 1.90 1.90 1.90 2.00 6.00 -59.64%
NAPS 1.68 1.67 1.00 1.00 1.00 1.58 1.89 -7.55%
Adjusted Per Share Value based on latest NOSH - 339,405
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 195.66 197.74 192.25 196.78 207.35 211.88 226.87 -9.40%
EPS 22.98 5.98 -0.52 0.54 3.39 6.03 14.88 33.64%
DPS 1.11 1.11 1.06 1.06 1.06 1.06 2.81 -46.19%
NAPS 1.2136 0.9301 0.5585 0.5581 0.5589 0.8394 0.9028 21.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.27 1.35 1.53 1.16 0.68 1.19 2.21 -
P/RPS 0.47 0.38 0.44 0.33 0.18 0.30 0.47 0.00%
P/EPS 3.99 12.56 -164.55 120.22 11.21 10.49 7.10 -31.92%
EY 25.05 7.96 -0.61 0.83 8.92 9.54 14.09 46.80%
DY 1.21 1.48 1.24 1.64 2.80 1.68 2.71 -41.61%
P/NAPS 0.76 0.81 1.53 1.16 0.68 0.75 1.17 -25.01%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 19/11/08 -
Price 1.00 1.22 1.42 1.47 0.97 0.95 1.07 -
P/RPS 0.37 0.34 0.41 0.42 0.26 0.24 0.23 37.33%
P/EPS 3.14 11.35 -152.72 152.34 15.99 8.37 3.44 -5.90%
EY 31.82 8.81 -0.65 0.66 6.25 11.95 29.11 6.11%
DY 1.54 1.64 1.34 1.30 1.96 2.11 5.61 -57.79%
P/NAPS 0.60 0.73 1.42 1.47 0.97 0.60 0.57 3.48%

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