[PBSB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[PBSB] PBS BERHAD

Announcement Date

30-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -83.5%

YoY- -84.92%

Quarter Report

1st Q 31.03.2011 - Accounts & Notes.pdf

Latest QR

Upcoming QR

PBSB's Result

PBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	1,923,368	1,981,303	1,987,835	1,974,809	1,786,848	1,560,170	1,338,706	27.24%
YoY %	-2.92%	-0.33%	0.66%	10.52%	14.53%	16.54%	-	-
Horiz. %	143.67%	148.00%	148.49%	147.52%	133.48%	116.54%	100.00%	-
PBT	-63,292	-8,664	27,038	38,067	147,986	157,980	145,916	-
YoY %	-630.52%	-132.04%	-28.97%	-74.28%	-6.33%	8.27%	-	-
Horiz. %	-43.38%	-5.94%	18.53%	26.09%	101.42%	108.27%	100.00%	-
Tax	-38,010	-18,833	-19,682	-19,141	-17,195	-14,198	-12,108	113.94%
YoY %	-101.83%	4.31%	-2.83%	-11.32%	-21.11%	-17.26%	-	-
Horiz. %	313.92%	155.54%	162.55%	158.09%	142.01%	117.26%	100.00%	-
NP	-101,302	-27,497	7,356	18,926	130,791	143,782	133,808	-
YoY %	-268.41%	-473.80%	-61.13%	-85.53%	-9.04%	7.45%	-	-
Horiz. %	-75.71%	-20.55%	5.50%	14.14%	97.75%	107.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-88,423	-22,889	9,204	21,083	127,808	143,871	137,656	-
YoY %	-286.31%	-348.69%	-56.34%	-83.50%	-11.16%	4.51%	-	-
Horiz. %	-64.23%	-16.63%	6.69%	15.32%	92.85%	104.51%	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%	-
YoY %	-	-	44.77%	332.70%	29.25%	8.31%	-	-
Horiz. %	-	-	876.99%	605.78%	140.00%	108.31%	100.00%	-
Total Cost	2,024,670	2,008,800	1,980,479	1,955,883	1,656,057	1,416,388	1,204,898	41.20%
YoY %	0.79%	1.43%	1.26%	18.10%	16.92%	17.55%	-	-
Horiz. %	168.04%	166.72%	164.37%	162.33%	137.44%	117.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	714,752	865,787	507,722	507,676	888,982	909,617	857,176	-11.37%
YoY %	-17.44%	70.52%	0.01%	-42.89%	-2.27%	6.12%	-	-
Horiz. %	83.38%	101.00%	59.23%	59.23%	103.71%	106.12%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	-	10,775	10,775	10,775	10,775	6,773	6,773	-
YoY %	-	0.00%	0.00%	0.00%	59.09%	0.00%	-	-
Horiz. %	-	159.09%	159.09%	159.09%	159.09%	100.00%	100.00%	-
Div Payout %	-	0.00%	117.07%	51.11%	8.43%	4.71%	4.92%	-
YoY %	-	0.00%	129.05%	506.29%	78.98%	-4.27%	-	-
Horiz. %	-	0.00%	2,379.47%	1,038.82%	171.34%	95.73%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	714,752	865,787	507,722	507,676	888,982	909,617	857,176	-11.37%
YoY %	-17.44%	70.52%	0.01%	-42.89%	-2.27%	6.12%	-	-
Horiz. %	83.38%	101.00%	59.23%	59.23%	103.71%	106.12%	100.00%	-
NOSH	506,917	506,308	507,722	507,676	538,776	538,235	539,104	-4.01%
YoY %	0.12%	-0.28%	0.01%	-5.77%	0.10%	-0.16%	-	-
Horiz. %	94.03%	93.92%	94.18%	94.17%	99.94%	99.84%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	-5.27%	-1.39%	0.37%	0.96%	7.32%	9.22%	10.00%	-
YoY %	-279.14%	-475.68%	-61.46%	-86.89%	-20.61%	-7.80%	-	-
Horiz. %	-52.70%	-13.90%	3.70%	9.60%	73.20%	92.20%	100.00%	-
ROE	-12.37%	-2.64%	1.81%	4.15%	14.38%	15.82%	16.06%	-
YoY %	-368.56%	-245.86%	-56.39%	-71.14%	-9.10%	-1.49%	-	-
Horiz. %	-77.02%	-16.44%	11.27%	25.84%	89.54%	98.51%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	379.42	391.32	391.52	388.99	331.65	289.87	248.32	32.55%
YoY %	-3.04%	-0.05%	0.65%	17.29%	14.41%	16.73%	-	-
Horiz. %	152.79%	157.59%	157.67%	156.65%	133.56%	116.73%	100.00%	-
EPS	-17.44	-4.52	1.81	4.15	23.72	26.73	25.53	-
YoY %	-285.84%	-349.72%	-56.39%	-82.50%	-11.26%	4.70%	-	-
Horiz. %	-68.31%	-17.70%	7.09%	16.26%	92.91%	104.70%	100.00%	-
DPS	0.00	2.13	2.12	2.12	2.00	1.26	1.26	-
YoY %	0.00%	0.47%	0.00%	6.00%	58.73%	0.00%	-	-
Horiz. %	0.00%	169.05%	168.25%	168.25%	158.73%	100.00%	100.00%	-
NAPS	1.41	1.71	1.00	1.00	1.65	1.69	1.59	-7.67%
YoY %	-17.54%	71.00%	0.00%	-39.39%	-2.37%	6.29%	-	-
Horiz. %	88.68%	107.55%	62.89%	62.89%	103.77%	106.29%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 507,676
RPS	316.27	325.80	326.88	324.73	293.83	256.55	220.13	27.24%
YoY %	-2.93%	-0.33%	0.66%	10.52%	14.53%	16.54%	-	-
Horiz. %	143.67%	148.00%	148.49%	147.52%	133.48%	116.54%	100.00%	-
EPS	-14.54	-3.76	1.51	3.47	21.02	23.66	22.64	-
YoY %	-286.70%	-349.01%	-56.48%	-83.49%	-11.16%	4.51%	-	-
Horiz. %	-64.22%	-16.61%	6.67%	15.33%	92.84%	104.51%	100.00%	-
DPS	0.00	1.77	1.77	1.77	1.77	1.11	1.11	-
YoY %	0.00%	0.00%	0.00%	0.00%	59.46%	0.00%	-	-
Horiz. %	0.00%	159.46%	159.46%	159.46%	159.46%	100.00%	100.00%	-
NAPS	1.1753	1.4237	0.8349	0.8348	1.4618	1.4958	1.4095	-11.37%
YoY %	-17.45%	70.52%	0.01%	-42.89%	-2.27%	6.12%	-	-
Horiz. %	83.38%	101.01%	59.23%	59.23%	103.71%	106.12%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.76	0.79	0.99	1.13	1.22	1.11	1.08	-
P/RPS	0.20	0.20	0.25	0.29	0.37	0.38	0.43	-39.88%
YoY %	0.00%	-20.00%	-13.79%	-21.62%	-2.63%	-11.63%	-	-
Horiz. %	46.51%	46.51%	58.14%	67.44%	86.05%	88.37%	100.00%	-
P/EPS	-4.36	-17.47	54.61	27.21	5.14	4.15	4.23	-
YoY %	75.04%	-131.99%	100.70%	429.38%	23.86%	-1.89%	-	-
Horiz. %	-103.07%	-413.00%	1,291.02%	643.26%	121.51%	98.11%	100.00%	-
EY	-22.95	-5.72	1.83	3.68	19.44	24.08	23.64	-
YoY %	-301.22%	-412.57%	-50.27%	-81.07%	-19.27%	1.86%	-	-
Horiz. %	-97.08%	-24.20%	7.74%	15.57%	82.23%	101.86%	100.00%	-
DY	0.00	2.69	2.14	1.88	1.64	1.13	1.16	-
YoY %	0.00%	25.70%	13.83%	14.63%	45.13%	-2.59%	-	-
Horiz. %	0.00%	231.90%	184.48%	162.07%	141.38%	97.41%	100.00%	-
P/NAPS	0.54	0.46	0.99	1.13	0.74	0.66	0.68	-14.20%
YoY %	17.39%	-53.54%	-12.39%	52.70%	12.12%	-2.94%	-	-
Horiz. %	79.41%	67.65%	145.59%	166.18%	108.82%	97.06%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	23/11/11	24/08/11	30/05/11	22/02/11	24/11/10	25/08/10	-
Price	0.84	0.78	0.83	1.00	1.18	1.19	1.11	-
P/RPS	0.22	0.20	0.21	0.26	0.36	0.41	0.45	-37.85%
YoY %	10.00%	-4.76%	-19.23%	-27.78%	-12.20%	-8.89%	-	-
Horiz. %	48.89%	44.44%	46.67%	57.78%	80.00%	91.11%	100.00%	-
P/EPS	-4.82	-17.25	45.79	24.08	4.97	4.45	4.35	-
YoY %	72.06%	-137.67%	90.16%	384.51%	11.69%	2.30%	-	-
Horiz. %	-110.80%	-396.55%	1,052.64%	553.56%	114.25%	102.30%	100.00%	-
EY	-20.77	-5.80	2.18	4.15	20.10	22.46	23.00	-
YoY %	-258.10%	-366.06%	-47.47%	-79.35%	-10.51%	-2.35%	-	-
Horiz. %	-90.30%	-25.22%	9.48%	18.04%	87.39%	97.65%	100.00%	-
DY	0.00	2.73	2.56	2.12	1.69	1.06	1.13	-
YoY %	0.00%	6.64%	20.75%	25.44%	59.43%	-6.19%	-	-
Horiz. %	0.00%	241.59%	226.55%	187.61%	149.56%	93.81%	100.00%	-
P/NAPS	0.60	0.46	0.83	1.00	0.72	0.70	0.70	-9.74%
YoY %	30.43%	-44.58%	-17.00%	38.89%	2.86%	0.00%	-	-
Horiz. %	85.71%	65.71%	118.57%	142.86%	102.86%	100.00%	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