[PBSB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.52%
YoY- -517.24%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,601,203 1,703,109 1,802,785 1,880,141 1,923,368 1,981,303 1,987,835 -13.37%
PBT -51,095 -66,853 -76,290 -59,313 -63,292 -8,664 27,038 -
Tax -16,377 -38,119 -36,769 -36,863 -38,010 -18,833 -19,682 -11.48%
NP -67,472 -104,972 -113,059 -96,176 -101,302 -27,497 7,356 -
-
NP to SH -60,468 -96,442 -103,573 -87,966 -88,423 -22,889 9,204 -
-
Tax Rate - - - - - - 72.79% -
Total Cost 1,668,675 1,808,081 1,915,844 1,976,317 2,024,670 2,008,800 1,980,479 -10.74%
-
Net Worth 627,875 683,324 680,555 505,412 714,752 865,787 507,722 15.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 10,775 10,775 -
Div Payout % - - - - - 0.00% 117.07% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 627,875 683,324 680,555 505,412 714,752 865,787 507,722 15.13%
NOSH 510,467 509,943 500,408 505,412 506,917 506,308 507,722 0.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -4.21% -6.16% -6.27% -5.12% -5.27% -1.39% 0.37% -
ROE -9.63% -14.11% -15.22% -17.40% -12.37% -2.64% 1.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 313.67 333.98 360.26 372.00 379.42 391.32 391.52 -13.68%
EPS -11.85 -18.91 -20.70 -17.40 -17.44 -4.52 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 2.13 2.12 -
NAPS 1.23 1.34 1.36 1.00 1.41 1.71 1.00 14.72%
Adjusted Per Share Value based on latest NOSH - 505,412
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 263.30 280.06 296.45 309.17 316.27 325.80 326.88 -13.37%
EPS -9.94 -15.86 -17.03 -14.46 -14.54 -3.76 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 1.77 1.77 -
NAPS 1.0325 1.1236 1.1191 0.8311 1.1753 1.4237 0.8349 15.13%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.71 0.76 0.77 0.78 0.76 0.79 0.99 -
P/RPS 0.23 0.23 0.21 0.21 0.20 0.20 0.25 -5.38%
P/EPS -5.99 -4.02 -3.72 -4.48 -4.36 -17.47 54.61 -
EY -16.68 -24.88 -26.88 -22.31 -22.95 -5.72 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 2.69 2.14 -
P/NAPS 0.58 0.57 0.57 0.78 0.54 0.46 0.99 -29.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 28/08/12 10/05/12 24/02/12 23/11/11 24/08/11 -
Price 0.605 0.70 0.79 0.76 0.84 0.78 0.83 -
P/RPS 0.19 0.21 0.22 0.20 0.22 0.20 0.21 -6.42%
P/EPS -5.11 -3.70 -3.82 -4.37 -4.82 -17.25 45.79 -
EY -19.58 -27.02 -26.20 -22.90 -20.77 -5.80 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 2.56 -
P/NAPS 0.49 0.52 0.58 0.76 0.60 0.46 0.83 -29.51%

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