[PBSB] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 31.62%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,331,508 1,382,120 1,442,136 1,601,203 1,923,368 1,786,848 1,202,494 1.71%
PBT -25,169 -23,974 2,619 -51,095 -63,292 147,986 50,143 -
Tax -24,525 -9,685 -16,279 -16,377 -38,010 -17,195 -10,509 15.16%
NP -49,694 -33,659 -13,660 -67,472 -101,302 130,791 39,634 -
-
NP to SH -49,467 -33,516 -5,602 -60,468 -88,423 127,808 36,391 -
-
Tax Rate - - 621.57% - - 11.62% 20.96% -
Total Cost 1,381,202 1,415,779 1,455,796 1,668,675 2,024,670 1,656,057 1,162,860 2.90%
-
Net Worth 449,661 469,751 539,618 531,696 694,463 811,190 573,662 -3.97%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 10,268 6,788 -
Div Payout % - - - - - 8.03% 18.66% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 449,661 469,751 539,618 531,696 694,463 811,190 573,662 -3.97%
NOSH 553,296 553,296 509,074 506,378 506,907 513,411 339,444 8.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.73% -2.44% -0.95% -4.21% -5.27% 7.32% 3.30% -
ROE -11.00% -7.13% -1.04% -11.37% -12.73% 15.76% 6.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 242.81 261.86 283.29 316.21 379.43 348.03 354.25 -6.09%
EPS -9.02 -6.35 -1.10 -11.94 -17.44 24.90 9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.82 0.89 1.06 1.05 1.37 1.58 1.69 -11.35%
Adjusted Per Share Value based on latest NOSH - 510,467
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 218.95 227.27 237.14 263.30 316.27 293.83 197.74 1.71%
EPS -8.13 -5.51 -0.92 -9.94 -14.54 21.02 5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 1.69 1.12 -
NAPS 0.7394 0.7724 0.8873 0.8743 1.142 1.3339 0.9433 -3.97%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.04 0.985 0.62 0.71 0.76 1.22 1.35 -
P/RPS 0.43 0.38 0.22 0.22 0.20 0.35 0.38 2.08%
P/EPS -11.53 -14.26 -56.34 -5.95 -4.36 4.90 12.59 -
EY -8.67 -7.01 -1.77 -16.82 -22.95 20.40 7.94 -
DY 0.00 0.00 0.00 0.00 0.00 1.64 1.48 -
P/NAPS 1.27 1.12 0.58 0.68 0.55 0.77 0.80 8.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 24/02/12 22/02/11 25/02/10 -
Price 0.95 1.27 0.69 0.605 0.84 1.18 1.22 -
P/RPS 0.39 0.48 0.24 0.19 0.22 0.34 0.34 2.31%
P/EPS -10.53 -18.39 -62.70 -5.07 -4.82 4.74 11.38 -
EY -9.50 -5.44 -1.59 -19.74 -20.77 21.10 8.79 -
DY 0.00 0.00 0.00 0.00 0.00 1.69 1.64 -
P/NAPS 1.16 1.44 0.65 0.58 0.61 0.75 0.72 8.26%

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