[PBSB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 1252.34%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,560,170 1,338,706 1,189,872 1,202,494 1,169,163 1,196,697 1,260,946 15.23%
PBT 157,980 145,916 152,311 50,143 10,356 17,632 35,289 171.38%
Tax -14,198 -12,108 -10,125 -10,509 -14,283 -13,764 -12,517 8.75%
NP 143,782 133,808 142,186 39,634 -3,927 3,868 22,772 241.23%
-
NP to SH 143,871 137,656 139,778 36,391 -3,158 3,275 20,622 264.68%
-
Tax Rate 8.99% 8.30% 6.65% 20.96% 137.92% 78.06% 35.47% -
Total Cost 1,416,388 1,204,898 1,047,686 1,162,860 1,173,090 1,192,829 1,238,174 9.36%
-
Net Worth 909,617 857,176 738,040 565,613 339,636 339,405 339,915 92.63%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,773 6,773 6,773 6,773 6,461 6,461 6,461 3.19%
Div Payout % 4.71% 4.92% 4.85% 18.61% 0.00% 197.29% 31.33% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 909,617 857,176 738,040 565,613 339,636 339,405 339,915 92.63%
NOSH 538,235 539,104 439,309 338,690 339,636 339,405 339,915 35.81%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.22% 10.00% 11.95% 3.30% -0.34% 0.32% 1.81% -
ROE 15.82% 16.06% 18.94% 6.43% -0.93% 0.96% 6.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 289.87 248.32 270.85 355.04 344.24 352.59 370.96 -15.15%
EPS 26.73 25.53 31.82 10.74 -0.93 0.96 6.07 168.42%
DPS 1.26 1.26 1.54 2.00 1.90 1.90 1.90 -23.93%
NAPS 1.69 1.59 1.68 1.67 1.00 1.00 1.00 41.83%
Adjusted Per Share Value based on latest NOSH - 338,690
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 256.55 220.13 195.66 197.74 192.25 196.78 207.35 15.23%
EPS 23.66 22.64 22.98 5.98 -0.52 0.54 3.39 264.77%
DPS 1.11 1.11 1.11 1.11 1.06 1.06 1.06 3.11%
NAPS 1.4958 1.4095 1.2136 0.9301 0.5585 0.5581 0.5589 92.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.11 1.08 1.27 1.35 1.53 1.16 0.68 -
P/RPS 0.38 0.43 0.47 0.38 0.44 0.33 0.18 64.49%
P/EPS 4.15 4.23 3.99 12.56 -164.55 120.22 11.21 -48.41%
EY 24.08 23.64 25.05 7.96 -0.61 0.83 8.92 93.76%
DY 1.13 1.16 1.21 1.48 1.24 1.64 2.80 -45.35%
P/NAPS 0.66 0.68 0.76 0.81 1.53 1.16 0.68 -1.96%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 27/05/09 -
Price 1.19 1.11 1.00 1.22 1.42 1.47 0.97 -
P/RPS 0.41 0.45 0.37 0.34 0.41 0.42 0.26 35.44%
P/EPS 4.45 4.35 3.14 11.35 -152.72 152.34 15.99 -57.34%
EY 22.46 23.00 31.82 8.81 -0.65 0.66 6.25 134.43%
DY 1.06 1.13 1.54 1.64 1.34 1.30 1.96 -33.59%
P/NAPS 0.70 0.70 0.60 0.73 1.42 1.47 0.97 -19.52%

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