[PBSB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -17.74%
YoY- -1225.3%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,512,468 1,601,203 1,703,109 1,802,785 1,880,141 1,923,368 1,981,303 -16.45%
PBT -67,228 -51,095 -66,853 -76,290 -59,313 -63,292 -8,664 291.45%
Tax -17,843 -16,377 -38,119 -36,769 -36,863 -38,010 -18,833 -3.53%
NP -85,071 -67,472 -104,972 -113,059 -96,176 -101,302 -27,497 112.17%
-
NP to SH -74,839 -60,468 -96,442 -103,573 -87,966 -88,423 -22,889 120.13%
-
Tax Rate - - - - - - - -
Total Cost 1,597,539 1,668,675 1,808,081 1,915,844 1,976,317 2,024,670 2,008,800 -14.15%
-
Net Worth 515,044 627,875 683,324 680,555 505,412 714,752 865,787 -29.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 10,775 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 515,044 627,875 683,324 680,555 505,412 714,752 865,787 -29.24%
NOSH 509,944 510,467 509,943 500,408 505,412 506,917 506,308 0.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.62% -4.21% -6.16% -6.27% -5.12% -5.27% -1.39% -
ROE -14.53% -9.63% -14.11% -15.22% -17.40% -12.37% -2.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 296.59 313.67 333.98 360.26 372.00 379.42 391.32 -16.85%
EPS -14.68 -11.85 -18.91 -20.70 -17.40 -17.44 -4.52 119.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
NAPS 1.01 1.23 1.34 1.36 1.00 1.41 1.71 -29.58%
Adjusted Per Share Value based on latest NOSH - 500,408
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 248.71 263.30 280.06 296.45 309.17 316.27 325.80 -16.45%
EPS -12.31 -9.94 -15.86 -17.03 -14.46 -14.54 -3.76 120.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
NAPS 0.8469 1.0325 1.1236 1.1191 0.8311 1.1753 1.4237 -29.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.57 0.71 0.76 0.77 0.78 0.76 0.79 -
P/RPS 0.19 0.23 0.23 0.21 0.21 0.20 0.20 -3.35%
P/EPS -3.88 -5.99 -4.02 -3.72 -4.48 -4.36 -17.47 -63.29%
EY -25.75 -16.68 -24.88 -26.88 -22.31 -22.95 -5.72 172.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
P/NAPS 0.56 0.58 0.57 0.57 0.78 0.54 0.46 13.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 29/11/12 28/08/12 10/05/12 24/02/12 23/11/11 -
Price 0.565 0.605 0.70 0.79 0.76 0.84 0.78 -
P/RPS 0.19 0.19 0.21 0.22 0.20 0.22 0.20 -3.35%
P/EPS -3.85 -5.11 -3.70 -3.82 -4.37 -4.82 -17.25 -63.17%
EY -25.98 -19.58 -27.02 -26.20 -22.90 -20.77 -5.80 171.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.56 0.49 0.52 0.58 0.76 0.60 0.46 13.99%

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