[PBSB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 284.1%
YoY- 577.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,786,848 1,560,170 1,338,706 1,189,872 1,202,494 1,169,163 1,196,697 30.54%
PBT 147,986 157,980 145,916 152,311 50,143 10,356 17,632 311.39%
Tax -17,195 -14,198 -12,108 -10,125 -10,509 -14,283 -13,764 15.94%
NP 130,791 143,782 133,808 142,186 39,634 -3,927 3,868 938.98%
-
NP to SH 127,808 143,871 137,656 139,778 36,391 -3,158 3,275 1042.87%
-
Tax Rate 11.62% 8.99% 8.30% 6.65% 20.96% 137.92% 78.06% -
Total Cost 1,656,057 1,416,388 1,204,898 1,047,686 1,162,860 1,173,090 1,192,829 24.37%
-
Net Worth 888,982 909,617 857,176 738,040 565,613 339,636 339,405 89.67%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,775 6,773 6,773 6,773 6,773 6,461 6,461 40.49%
Div Payout % 8.43% 4.71% 4.92% 4.85% 18.61% 0.00% 197.29% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 888,982 909,617 857,176 738,040 565,613 339,636 339,405 89.67%
NOSH 538,776 538,235 539,104 439,309 338,690 339,636 339,405 35.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.32% 9.22% 10.00% 11.95% 3.30% -0.34% 0.32% -
ROE 14.38% 15.82% 16.06% 18.94% 6.43% -0.93% 0.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 331.65 289.87 248.32 270.85 355.04 344.24 352.59 -3.98%
EPS 23.72 26.73 25.53 31.82 10.74 -0.93 0.96 743.38%
DPS 2.00 1.26 1.26 1.54 2.00 1.90 1.90 3.46%
NAPS 1.65 1.69 1.59 1.68 1.67 1.00 1.00 39.50%
Adjusted Per Share Value based on latest NOSH - 439,309
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 293.83 256.55 220.13 195.66 197.74 192.25 196.78 30.54%
EPS 21.02 23.66 22.64 22.98 5.98 -0.52 0.54 1040.93%
DPS 1.77 1.11 1.11 1.11 1.11 1.06 1.06 40.61%
NAPS 1.4618 1.4958 1.4095 1.2136 0.9301 0.5585 0.5581 89.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.22 1.11 1.08 1.27 1.35 1.53 1.16 -
P/RPS 0.37 0.38 0.43 0.47 0.38 0.44 0.33 7.90%
P/EPS 5.14 4.15 4.23 3.99 12.56 -164.55 120.22 -87.70%
EY 19.44 24.08 23.64 25.05 7.96 -0.61 0.83 713.92%
DY 1.64 1.13 1.16 1.21 1.48 1.24 1.64 0.00%
P/NAPS 0.74 0.66 0.68 0.76 0.81 1.53 1.16 -25.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 -
Price 1.18 1.19 1.11 1.00 1.22 1.42 1.47 -
P/RPS 0.36 0.41 0.45 0.37 0.34 0.41 0.42 -9.74%
P/EPS 4.97 4.45 4.35 3.14 11.35 -152.72 152.34 -89.72%
EY 20.10 22.46 23.00 31.82 8.81 -0.65 0.66 869.16%
DY 1.69 1.06 1.13 1.54 1.64 1.34 1.30 19.05%
P/NAPS 0.72 0.70 0.70 0.60 0.73 1.42 1.47 -37.78%

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