[PBSB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[PBSB] PBS BERHAD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 4.51%

YoY- 4655.76%

Quarter Report

3rd Q 30.09.2010 - Accounts & Notes.pdf

Latest QR

Upcoming QR

PBSB's Result

PBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	1,987,835	1,974,809	1,786,848	1,560,170	1,338,706	1,189,872	1,202,494	39.93%
YoY %	0.66%	10.52%	14.53%	16.54%	12.51%	-1.05%	-	-
Horiz. %	165.31%	164.23%	148.60%	129.74%	111.33%	98.95%	100.00%	-
PBT	27,038	38,067	147,986	157,980	145,916	152,311	50,143	-33.82%
YoY %	-28.97%	-74.28%	-6.33%	8.27%	-4.20%	203.75%	-	-
Horiz. %	53.92%	75.92%	295.13%	315.06%	291.00%	303.75%	100.00%	-
Tax	-19,682	-19,141	-17,195	-14,198	-12,108	-10,125	-10,509	52.11%
YoY %	-2.83%	-11.32%	-21.11%	-17.26%	-19.59%	3.65%	-	-
Horiz. %	187.29%	182.14%	163.62%	135.10%	115.22%	96.35%	100.00%	-
NP	7,356	18,926	130,791	143,782	133,808	142,186	39,634	-67.56%
YoY %	-61.13%	-85.53%	-9.04%	7.45%	-5.89%	258.75%	-	-
Horiz. %	18.56%	47.75%	330.00%	362.77%	337.61%	358.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,204	21,083	127,808	143,871	137,656	139,778	36,391	-60.10%
YoY %	-56.34%	-83.50%	-11.16%	4.51%	-1.52%	284.10%	-	-
Horiz. %	25.29%	57.93%	351.21%	395.35%	378.27%	384.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.79%	50.28%	11.62%	8.99%	8.30%	6.65%	20.96%	-
YoY %	44.77%	332.70%	29.25%	8.31%	24.81%	-68.27%	-	-
Horiz. %	347.28%	239.89%	55.44%	42.89%	39.60%	31.73%	100.00%	-
Total Cost	1,980,479	1,955,883	1,656,057	1,416,388	1,204,898	1,047,686	1,162,860	42.75%
YoY %	1.26%	18.10%	16.92%	17.55%	15.01%	-9.90%	-	-
Horiz. %	170.31%	168.20%	142.41%	121.80%	103.62%	90.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	507,722	507,676	888,982	909,617	857,176	738,040	565,613	-6.96%
YoY %	0.01%	-42.89%	-2.27%	6.12%	16.14%	30.48%	-	-
Horiz. %	89.76%	89.76%	157.17%	160.82%	151.55%	130.48%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	10,775	10,775	10,775	6,773	6,773	6,773	6,773	36.39%
YoY %	0.00%	0.00%	59.09%	0.00%	0.00%	0.00%	-	-
Horiz. %	159.09%	159.09%	159.09%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	117.07%	51.11%	8.43%	4.71%	4.92%	4.85%	18.61%	-
YoY %	129.05%	506.29%	78.98%	-4.27%	1.44%	-73.94%	-	-
Horiz. %	629.07%	274.64%	45.30%	25.31%	26.44%	26.06%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	507,722	507,676	888,982	909,617	857,176	738,040	565,613	-6.96%
YoY %	0.01%	-42.89%	-2.27%	6.12%	16.14%	30.48%	-	-
Horiz. %	89.76%	89.76%	157.17%	160.82%	151.55%	130.48%	100.00%	-
NOSH	507,722	507,676	538,776	538,235	539,104	439,309	338,690	31.08%
YoY %	0.01%	-5.77%	0.10%	-0.16%	22.72%	29.71%	-	-
Horiz. %	149.91%	149.89%	159.08%	158.92%	159.17%	129.71%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	0.37%	0.96%	7.32%	9.22%	10.00%	11.95%	3.30%	-
YoY %	-61.46%	-86.89%	-20.61%	-7.80%	-16.32%	262.12%	-	-
Horiz. %	11.21%	29.09%	221.82%	279.39%	303.03%	362.12%	100.00%	-
ROE	1.81%	4.15%	14.38%	15.82%	16.06%	18.94%	6.43%	-
YoY %	-56.39%	-71.14%	-9.10%	-1.49%	-15.21%	194.56%	-	-
Horiz. %	28.15%	64.54%	223.64%	246.03%	249.77%	294.56%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	391.52	388.99	331.65	289.87	248.32	270.85	355.04	6.75%
YoY %	0.65%	17.29%	14.41%	16.73%	-8.32%	-23.71%	-	-
Horiz. %	110.27%	109.56%	93.41%	81.64%	69.94%	76.29%	100.00%	-
EPS	1.81	4.15	23.72	26.73	25.53	31.82	10.74	-69.58%
YoY %	-56.39%	-82.50%	-11.26%	4.70%	-19.77%	196.28%	-	-
Horiz. %	16.85%	38.64%	220.86%	248.88%	237.71%	296.28%	100.00%	-
DPS	2.12	2.12	2.00	1.26	1.26	1.54	2.00	3.97%
YoY %	0.00%	6.00%	58.73%	0.00%	-18.18%	-23.00%	-	-
Horiz. %	106.00%	106.00%	100.00%	63.00%	63.00%	77.00%	100.00%	-
NAPS	1.00	1.00	1.65	1.69	1.59	1.68	1.67	-29.02%
YoY %	0.00%	-39.39%	-2.37%	6.29%	-5.36%	0.60%	-	-
Horiz. %	59.88%	59.88%	98.80%	101.20%	95.21%	100.60%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 538,235
RPS	326.88	324.73	293.83	256.55	220.13	195.66	197.74	39.93%
YoY %	0.66%	10.52%	14.53%	16.54%	12.51%	-1.05%	-	-
Horiz. %	165.31%	164.22%	148.59%	129.74%	111.32%	98.95%	100.00%	-
EPS	1.51	3.47	21.02	23.66	22.64	22.98	5.98	-60.15%
YoY %	-56.48%	-83.49%	-11.16%	4.51%	-1.48%	284.28%	-	-
Horiz. %	25.25%	58.03%	351.51%	395.65%	378.60%	384.28%	100.00%	-
DPS	1.77	1.77	1.77	1.11	1.11	1.11	1.11	36.60%
YoY %	0.00%	0.00%	59.46%	0.00%	0.00%	0.00%	-	-
Horiz. %	159.46%	159.46%	159.46%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.8349	0.8348	1.4618	1.4958	1.4095	1.2136	0.9301	-6.96%
YoY %	0.01%	-42.89%	-2.27%	6.12%	16.14%	30.48%	-	-
Horiz. %	89.76%	89.75%	157.17%	160.82%	151.54%	130.48%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.99	1.13	1.22	1.11	1.08	1.27	1.35	-
P/RPS	0.25	0.29	0.37	0.38	0.43	0.47	0.38	-24.41%
YoY %	-13.79%	-21.62%	-2.63%	-11.63%	-8.51%	23.68%	-	-
Horiz. %	65.79%	76.32%	97.37%	100.00%	113.16%	123.68%	100.00%	-
P/EPS	54.61	27.21	5.14	4.15	4.23	3.99	12.56	167.11%
YoY %	100.70%	429.38%	23.86%	-1.89%	6.02%	-68.23%	-	-
Horiz. %	434.79%	216.64%	40.92%	33.04%	33.68%	31.77%	100.00%	-
EY	1.83	3.68	19.44	24.08	23.64	25.05	7.96	-62.57%
YoY %	-50.27%	-81.07%	-19.27%	1.86%	-5.63%	214.70%	-	-
Horiz. %	22.99%	46.23%	244.22%	302.51%	296.98%	314.70%	100.00%	-
DY	2.14	1.88	1.64	1.13	1.16	1.21	1.48	27.95%
YoY %	13.83%	14.63%	45.13%	-2.59%	-4.13%	-18.24%	-	-
Horiz. %	144.59%	127.03%	110.81%	76.35%	78.38%	81.76%	100.00%	-
P/NAPS	0.99	1.13	0.74	0.66	0.68	0.76	0.81	14.35%
YoY %	-12.39%	52.70%	12.12%	-2.94%	-10.53%	-6.17%	-	-
Horiz. %	122.22%	139.51%	91.36%	81.48%	83.95%	93.83%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	30/05/11	22/02/11	24/11/10	25/08/10	25/05/10	25/02/10	-
Price	0.83	1.00	1.18	1.19	1.11	1.00	1.22	-
P/RPS	0.21	0.26	0.36	0.41	0.45	0.37	0.34	-27.53%
YoY %	-19.23%	-27.78%	-12.20%	-8.89%	21.62%	8.82%	-	-
Horiz. %	61.76%	76.47%	105.88%	120.59%	132.35%	108.82%	100.00%	-
P/EPS	45.79	24.08	4.97	4.45	4.35	3.14	11.35	154.07%
YoY %	90.16%	384.51%	11.69%	2.30%	38.54%	-72.33%	-	-
Horiz. %	403.44%	212.16%	43.79%	39.21%	38.33%	27.67%	100.00%	-
EY	2.18	4.15	20.10	22.46	23.00	31.82	8.81	-60.68%
YoY %	-47.47%	-79.35%	-10.51%	-2.35%	-27.72%	261.18%	-	-
Horiz. %	24.74%	47.11%	228.15%	254.94%	261.07%	361.18%	100.00%	-
DY	2.56	2.12	1.69	1.06	1.13	1.54	1.64	34.67%
YoY %	20.75%	25.44%	59.43%	-6.19%	-26.62%	-6.10%	-	-
Horiz. %	156.10%	129.27%	103.05%	64.63%	68.90%	93.90%	100.00%	-
P/NAPS	0.83	1.00	0.72	0.70	0.70	0.60	0.73	8.96%
YoY %	-17.00%	38.89%	2.86%	0.00%	16.67%	-17.81%	-	-
Horiz. %	113.70%	136.99%	98.63%	95.89%	95.89%	82.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos