[PBSB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -196.43%
YoY- -103.49%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,338,706 1,189,872 1,202,494 1,169,163 1,196,697 1,260,946 1,288,493 2.58%
PBT 145,916 152,311 50,143 10,356 17,632 35,289 49,408 106.25%
Tax -12,108 -10,125 -10,509 -14,283 -13,764 -12,517 -11,596 2.93%
NP 133,808 142,186 39,634 -3,927 3,868 22,772 37,812 132.75%
-
NP to SH 137,656 139,778 36,391 -3,158 3,275 20,622 36,665 142.14%
-
Tax Rate 8.30% 6.65% 20.96% 137.92% 78.06% 35.47% 23.47% -
Total Cost 1,204,898 1,047,686 1,162,860 1,173,090 1,192,829 1,238,174 1,250,681 -2.46%
-
Net Worth 857,176 738,040 565,613 339,636 339,405 339,915 510,443 41.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,773 6,773 6,773 6,461 6,461 6,461 6,461 3.20%
Div Payout % 4.92% 4.85% 18.61% 0.00% 197.29% 31.33% 17.62% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 857,176 738,040 565,613 339,636 339,405 339,915 510,443 41.41%
NOSH 539,104 439,309 338,690 339,636 339,405 339,915 323,065 40.81%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.00% 11.95% 3.30% -0.34% 0.32% 1.81% 2.93% -
ROE 16.06% 18.94% 6.43% -0.93% 0.96% 6.07% 7.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 248.32 270.85 355.04 344.24 352.59 370.96 398.83 -27.14%
EPS 25.53 31.82 10.74 -0.93 0.96 6.07 11.35 71.92%
DPS 1.26 1.54 2.00 1.90 1.90 1.90 2.00 -26.57%
NAPS 1.59 1.68 1.67 1.00 1.00 1.00 1.58 0.42%
Adjusted Per Share Value based on latest NOSH - 339,636
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 220.13 195.66 197.74 192.25 196.78 207.35 211.88 2.58%
EPS 22.64 22.98 5.98 -0.52 0.54 3.39 6.03 142.15%
DPS 1.11 1.11 1.11 1.06 1.06 1.06 1.06 3.12%
NAPS 1.4095 1.2136 0.9301 0.5585 0.5581 0.5589 0.8394 41.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.08 1.27 1.35 1.53 1.16 0.68 1.19 -
P/RPS 0.43 0.47 0.38 0.44 0.33 0.18 0.30 27.20%
P/EPS 4.23 3.99 12.56 -164.55 120.22 11.21 10.49 -45.50%
EY 23.64 25.05 7.96 -0.61 0.83 8.92 9.54 83.42%
DY 1.16 1.21 1.48 1.24 1.64 2.80 1.68 -21.93%
P/NAPS 0.68 0.76 0.81 1.53 1.16 0.68 0.75 -6.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 -
Price 1.11 1.00 1.22 1.42 1.47 0.97 0.95 -
P/RPS 0.45 0.37 0.34 0.41 0.42 0.26 0.24 52.23%
P/EPS 4.35 3.14 11.35 -152.72 152.34 15.99 8.37 -35.43%
EY 23.00 31.82 8.81 -0.65 0.66 6.25 11.95 54.91%
DY 1.13 1.54 1.64 1.34 1.30 1.96 2.11 -34.12%
P/NAPS 0.70 0.60 0.73 1.42 1.47 0.97 0.60 10.85%

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