[PBSB] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -43.76%
YoY- -78.19%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,202,494 1,169,163 1,196,697 1,260,946 1,288,493 1,379,696 1,338,956 -6.89%
PBT 50,143 10,356 17,632 35,289 49,408 101,638 106,000 -39.20%
Tax -10,509 -14,283 -13,764 -12,517 -11,596 -5,258 -5,088 61.97%
NP 39,634 -3,927 3,868 22,772 37,812 96,380 100,912 -46.27%
-
NP to SH 36,391 -3,158 3,275 20,622 36,665 90,463 96,821 -47.82%
-
Tax Rate 20.96% 137.92% 78.06% 35.47% 23.47% 5.17% 4.80% -
Total Cost 1,162,860 1,173,090 1,192,829 1,238,174 1,250,681 1,283,316 1,238,044 -4.07%
-
Net Worth 565,613 339,636 339,405 339,915 510,443 549,004 538,254 3.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,773 6,461 6,461 6,461 6,461 17,112 17,112 -46.00%
Div Payout % 18.61% 0.00% 197.29% 31.33% 17.62% 18.92% 17.67% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 565,613 339,636 339,405 339,915 510,443 549,004 538,254 3.35%
NOSH 338,690 339,636 339,405 339,915 323,065 290,478 289,384 11.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.30% -0.34% 0.32% 1.81% 2.93% 6.99% 7.54% -
ROE 6.43% -0.93% 0.96% 6.07% 7.18% 16.48% 17.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 355.04 344.24 352.59 370.96 398.83 474.97 462.69 -16.14%
EPS 10.74 -0.93 0.96 6.07 11.35 31.14 33.46 -53.02%
DPS 2.00 1.90 1.90 1.90 2.00 6.00 5.91 -51.34%
NAPS 1.67 1.00 1.00 1.00 1.58 1.89 1.86 -6.91%
Adjusted Per Share Value based on latest NOSH - 339,915
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 197.74 192.25 196.78 207.35 211.88 226.87 220.17 -6.89%
EPS 5.98 -0.52 0.54 3.39 6.03 14.88 15.92 -47.84%
DPS 1.11 1.06 1.06 1.06 1.06 2.81 2.81 -46.07%
NAPS 0.9301 0.5585 0.5581 0.5589 0.8394 0.9028 0.8851 3.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.35 1.53 1.16 0.68 1.19 2.21 2.30 -
P/RPS 0.38 0.44 0.33 0.18 0.30 0.47 0.50 -16.67%
P/EPS 12.56 -164.55 120.22 11.21 10.49 7.10 6.87 49.35%
EY 7.96 -0.61 0.83 8.92 9.54 14.09 14.55 -33.03%
DY 1.48 1.24 1.64 2.80 1.68 2.71 2.57 -30.71%
P/NAPS 0.81 1.53 1.16 0.68 0.75 1.17 1.24 -24.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 19/11/08 20/08/08 -
Price 1.22 1.42 1.47 0.97 0.95 1.07 2.35 -
P/RPS 0.34 0.41 0.42 0.26 0.24 0.23 0.51 -23.62%
P/EPS 11.35 -152.72 152.34 15.99 8.37 3.44 7.02 37.63%
EY 8.81 -0.65 0.66 6.25 11.95 29.11 14.24 -27.32%
DY 1.64 1.34 1.30 1.96 2.11 5.61 2.52 -24.84%
P/NAPS 0.73 1.42 1.47 0.97 0.60 0.57 1.26 -30.43%

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