[PBSB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.57%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,196,697 1,260,946 1,288,493 1,379,696 1,338,956 1,268,315 1,194,949 0.09%
PBT 17,632 35,289 49,408 101,638 106,000 100,543 99,799 -68.54%
Tax -13,764 -12,517 -11,596 -5,258 -5,088 -3,643 -3,629 143.40%
NP 3,868 22,772 37,812 96,380 100,912 96,900 96,170 -88.28%
-
NP to SH 3,275 20,622 36,665 90,463 96,821 94,544 93,083 -89.28%
-
Tax Rate 78.06% 35.47% 23.47% 5.17% 4.80% 3.62% 3.64% -
Total Cost 1,192,829 1,238,174 1,250,681 1,283,316 1,238,044 1,171,415 1,098,779 5.63%
-
Net Worth 339,405 339,915 510,443 549,004 538,254 500,390 484,851 -21.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,461 6,461 6,461 17,112 17,112 25,357 30,674 -64.63%
Div Payout % 197.29% 31.33% 17.62% 18.92% 17.67% 26.82% 32.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 339,405 339,915 510,443 549,004 538,254 500,390 484,851 -21.17%
NOSH 339,405 339,915 323,065 290,478 289,384 289,242 285,206 12.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.32% 1.81% 2.93% 6.99% 7.54% 7.64% 8.05% -
ROE 0.96% 6.07% 7.18% 16.48% 17.99% 18.89% 19.20% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 352.59 370.96 398.83 474.97 462.69 438.49 418.98 -10.87%
EPS 0.96 6.07 11.35 31.14 33.46 32.69 32.64 -90.49%
DPS 1.90 1.90 2.00 6.00 5.91 8.77 10.76 -68.55%
NAPS 1.00 1.00 1.58 1.89 1.86 1.73 1.70 -29.81%
Adjusted Per Share Value based on latest NOSH - 290,478
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 196.78 207.35 211.88 226.87 220.17 208.56 196.49 0.09%
EPS 0.54 3.39 6.03 14.88 15.92 15.55 15.31 -89.26%
DPS 1.06 1.06 1.06 2.81 2.81 4.17 5.04 -64.66%
NAPS 0.5581 0.5589 0.8394 0.9028 0.8851 0.8228 0.7973 -21.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.16 0.68 1.19 2.21 2.30 3.25 4.67 -
P/RPS 0.33 0.18 0.30 0.47 0.50 0.74 1.11 -55.48%
P/EPS 120.22 11.21 10.49 7.10 6.87 9.94 14.31 313.79%
EY 0.83 8.92 9.54 14.09 14.55 10.06 6.99 -75.87%
DY 1.64 2.80 1.68 2.71 2.57 2.70 2.30 -20.20%
P/NAPS 1.16 0.68 0.75 1.17 1.24 1.88 2.75 -43.78%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 27/05/09 27/02/09 19/11/08 20/08/08 30/05/08 29/02/08 -
Price 1.47 0.97 0.95 1.07 2.35 2.74 3.90 -
P/RPS 0.42 0.26 0.24 0.23 0.51 0.62 0.93 -41.16%
P/EPS 152.34 15.99 8.37 3.44 7.02 8.38 11.95 446.55%
EY 0.66 6.25 11.95 29.11 14.24 11.93 8.37 -81.63%
DY 1.30 1.96 2.11 5.61 2.52 3.20 2.76 -39.49%
P/NAPS 1.47 0.97 0.60 0.57 1.26 1.58 2.29 -25.60%

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