[PBSB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -77.18%
YoY- -86.59%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,248,254 1,393,702 1,425,406 1,690,486 1,931,652 1,529,678 1,257,254 -0.11%
PBT 24,120 27,372 4,558 16,110 42,106 284,002 92,456 -20.05%
Tax -91,458 -15,002 -15,018 -18,502 -20,984 -16,010 -12,812 38.74%
NP -67,338 12,370 -10,460 -2,392 21,122 267,992 79,644 -
-
NP to SH -65,556 12,038 -894 4,692 34,992 272,200 69,670 -
-
Tax Rate 379.18% 54.81% 329.49% 114.85% 49.84% 5.64% 13.86% -
Total Cost 1,315,592 1,381,332 1,435,866 1,692,878 1,910,530 1,261,686 1,177,610 1.86%
-
Net Worth 400,308 536,146 516,533 681,560 507,707 777,295 566,450 -5.61%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 400,308 536,146 516,533 681,560 507,707 777,295 566,450 -5.61%
NOSH 553,296 505,798 496,666 501,147 507,707 488,864 339,191 8.49%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.39% 0.89% -0.73% -0.14% 1.09% 17.52% 6.33% -
ROE -16.38% 2.25% -0.17% 0.69% 6.89% 35.02% 12.30% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 227.63 275.55 286.99 337.32 380.47 312.90 370.66 -7.80%
EPS -11.96 2.38 -0.18 0.94 6.90 55.68 20.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.06 1.04 1.36 1.00 1.59 1.67 -12.87%
Adjusted Per Share Value based on latest NOSH - 500,408
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 205.26 229.18 234.39 277.98 317.64 251.54 206.74 -0.11%
EPS -10.78 1.98 -0.15 0.77 5.75 44.76 11.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6583 0.8816 0.8494 1.1207 0.8349 1.2782 0.9315 -5.61%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.11 1.52 0.455 0.77 0.99 1.08 1.16 -
P/RPS 0.49 0.55 0.16 0.23 0.26 0.35 0.31 7.92%
P/EPS -9.29 63.87 -252.78 82.24 14.36 1.94 5.65 -
EY -10.77 1.57 -0.40 1.22 6.96 51.56 17.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.43 0.44 0.57 0.99 0.68 0.69 14.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 19/08/09 -
Price 0.82 1.30 0.35 0.79 0.83 1.11 1.47 -
P/RPS 0.36 0.47 0.12 0.23 0.22 0.35 0.40 -1.73%
P/EPS -6.86 54.62 -194.44 84.38 12.04 1.99 7.16 -
EY -14.58 1.83 -0.51 1.19 8.30 50.16 13.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 0.34 0.58 0.83 0.70 0.88 4.09%

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