[PBSB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -15.46%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,697,421 1,991,100 1,731,826 1,254,925 1,414,032 1,167,702 672,706 16.66%
PBT 10,682 15,430 224,297 80,514 132,584 130,132 110,734 -32.25%
Tax -20,697 -20,551 -18,368 -13,449 -9,866 -7,694 -8,752 15.40%
NP -10,014 -5,121 205,929 67,065 122,717 122,437 101,982 -
-
NP to SH -9,414 1,277 202,206 58,900 111,997 115,490 93,386 -
-
Tax Rate 193.76% 133.19% 8.19% 16.70% 7.44% 5.91% 7.90% -
Total Cost 1,707,435 1,996,221 1,525,897 1,187,860 1,291,314 1,045,265 570,724 20.01%
-
Net Worth 677,882 866,980 853,753 580,178 548,002 487,672 473,822 6.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 18,162 33,604 -
Div Payout % - - - - - 15.73% 35.98% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 677,882 866,980 853,753 580,178 548,002 487,672 473,822 6.14%
NOSH 505,882 507,005 505,179 339,285 289,948 272,442 252,033 12.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.59% -0.26% 11.89% 5.34% 8.68% 10.49% 15.16% -
ROE -1.39% 0.15% 23.68% 10.15% 20.44% 23.68% 19.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 335.54 392.72 342.81 369.87 487.68 428.60 266.91 3.88%
EPS -1.87 0.25 40.03 17.36 38.63 42.35 37.05 -
DPS 0.00 0.00 0.00 0.00 0.00 6.67 13.33 -
NAPS 1.34 1.71 1.69 1.71 1.89 1.79 1.88 -5.48%
Adjusted Per Share Value based on latest NOSH - 339,636
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 279.12 327.41 284.78 206.36 232.52 192.01 110.62 16.66%
EPS -1.55 0.21 33.25 9.69 18.42 18.99 15.36 -
DPS 0.00 0.00 0.00 0.00 0.00 2.99 5.53 -
NAPS 1.1147 1.4256 1.4039 0.954 0.9011 0.8019 0.7791 6.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.76 0.79 1.11 1.53 2.21 4.75 2.62 -
P/RPS 0.23 0.20 0.32 0.41 0.45 1.11 0.98 -21.44%
P/EPS -40.84 313.57 2.77 8.81 5.72 11.21 7.07 -
EY -2.45 0.32 36.06 11.35 17.48 8.92 14.14 -
DY 0.00 0.00 0.00 0.00 0.00 1.40 5.09 -
P/NAPS 0.57 0.46 0.66 0.89 1.17 2.65 1.39 -13.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 -
Price 0.70 0.78 1.19 1.42 1.07 4.33 3.06 -
P/RPS 0.21 0.20 0.35 0.38 0.22 1.01 1.15 -24.65%
P/EPS -37.61 309.60 2.97 8.18 2.77 10.21 8.26 -
EY -2.66 0.32 33.64 12.23 36.10 9.79 12.11 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 4.36 -
P/NAPS 0.52 0.46 0.70 0.83 0.57 2.42 1.63 -17.32%

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