[PBSB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.92%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,991,100 1,731,826 1,254,925 1,414,032 1,167,702 672,706 495,718 26.06%
PBT 15,430 224,297 80,514 132,584 130,132 110,734 78,978 -23.81%
Tax -20,551 -18,368 -13,449 -9,866 -7,694 -8,752 2,666 -
NP -5,121 205,929 67,065 122,717 122,437 101,982 81,645 -
-
NP to SH 1,277 202,206 58,900 111,997 115,490 93,386 70,241 -48.70%
-
Tax Rate 133.19% 8.19% 16.70% 7.44% 5.91% 7.90% -3.38% -
Total Cost 1,996,221 1,525,897 1,187,860 1,291,314 1,045,265 570,724 414,073 29.95%
-
Net Worth 866,980 853,753 580,178 548,002 487,672 473,822 147,792 34.27%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 18,162 33,604 23,646 -
Div Payout % - - - - 15.73% 35.98% 33.67% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 866,980 853,753 580,178 548,002 487,672 473,822 147,792 34.27%
NOSH 507,005 505,179 339,285 289,948 272,442 252,033 147,792 22.79%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -0.26% 11.89% 5.34% 8.68% 10.49% 15.16% 16.47% -
ROE 0.15% 23.68% 10.15% 20.44% 23.68% 19.71% 47.53% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 392.72 342.81 369.87 487.68 428.60 266.91 335.41 2.66%
EPS 0.25 40.03 17.36 38.63 42.35 37.05 37.43 -56.58%
DPS 0.00 0.00 0.00 0.00 6.67 13.33 16.00 -
NAPS 1.71 1.69 1.71 1.89 1.79 1.88 1.00 9.34%
Adjusted Per Share Value based on latest NOSH - 290,478
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 327.41 284.78 206.36 232.52 192.01 110.62 81.51 26.06%
EPS 0.21 33.25 9.69 18.42 18.99 15.36 11.55 -48.70%
DPS 0.00 0.00 0.00 0.00 2.99 5.53 3.89 -
NAPS 1.4256 1.4039 0.954 0.9011 0.8019 0.7791 0.243 34.27%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.79 1.11 1.53 2.21 4.75 2.62 2.16 -
P/RPS 0.20 0.32 0.41 0.45 1.11 0.98 0.64 -17.61%
P/EPS 313.57 2.77 8.81 5.72 11.21 7.07 4.54 102.49%
EY 0.32 36.06 11.35 17.48 8.92 14.14 22.00 -50.57%
DY 0.00 0.00 0.00 0.00 1.40 5.09 7.41 -
P/NAPS 0.46 0.66 0.89 1.17 2.65 1.39 2.16 -22.71%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 -
Price 0.78 1.19 1.42 1.07 4.33 3.06 1.97 -
P/RPS 0.20 0.35 0.38 0.22 1.01 1.15 0.59 -16.49%
P/EPS 309.60 2.97 8.18 2.77 10.21 8.26 4.15 105.10%
EY 0.32 33.64 12.23 36.10 9.79 12.11 24.13 -51.33%
DY 0.00 0.00 0.00 0.00 1.54 4.36 8.12 -
P/NAPS 0.46 0.70 0.83 0.57 2.42 1.63 1.97 -21.51%

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