[PBSB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -38.22%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,601,203 1,923,368 1,786,848 1,202,494 1,288,493 1,194,949 655,141 16.04%
PBT -51,095 -63,292 147,986 50,143 49,408 99,799 84,332 -
Tax -16,377 -38,010 -17,195 -10,509 -11,596 -3,629 -3,033 32.41%
NP -67,472 -101,302 130,791 39,634 37,812 96,170 81,299 -
-
NP to SH -60,468 -88,423 127,808 36,391 36,665 93,083 75,318 -
-
Tax Rate - - 11.62% 20.96% 23.47% 3.64% 3.60% -
Total Cost 1,668,675 2,024,670 1,656,057 1,162,860 1,250,681 1,098,779 573,842 19.45%
-
Net Worth 531,696 694,463 811,190 573,662 471,074 468,086 469,312 2.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 10,268 6,788 5,962 30,287 38,259 -
Div Payout % - - 8.03% 18.66% 16.26% 32.54% 50.80% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 531,696 694,463 811,190 573,662 471,074 468,086 469,312 2.09%
NOSH 506,378 506,907 513,411 339,444 298,148 275,344 255,061 12.09%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.21% -5.27% 7.32% 3.30% 2.93% 8.05% 12.41% -
ROE -11.37% -12.73% 15.76% 6.34% 7.78% 19.89% 16.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 316.21 379.43 348.03 354.25 432.16 433.98 256.86 3.52%
EPS -11.94 -17.44 24.90 9.84 12.30 33.74 29.56 -
DPS 0.00 0.00 2.00 2.00 2.00 11.00 15.00 -
NAPS 1.05 1.37 1.58 1.69 1.58 1.70 1.84 -8.91%
Adjusted Per Share Value based on latest NOSH - 338,690
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 263.30 316.27 293.83 197.74 211.88 196.49 107.73 16.04%
EPS -9.94 -14.54 21.02 5.98 6.03 15.31 12.39 -
DPS 0.00 0.00 1.69 1.12 0.98 4.98 6.29 -
NAPS 0.8743 1.142 1.3339 0.9433 0.7746 0.7697 0.7717 2.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.71 0.76 1.22 1.35 1.19 4.67 3.41 -
P/RPS 0.22 0.20 0.35 0.38 0.28 1.08 1.33 -25.88%
P/EPS -5.95 -4.36 4.90 12.59 9.68 13.81 11.55 -
EY -16.82 -22.95 20.40 7.94 10.33 7.24 8.66 -
DY 0.00 0.00 1.64 1.48 1.68 2.36 4.40 -
P/NAPS 0.68 0.55 0.77 0.80 0.75 2.75 1.85 -15.35%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 22/02/11 25/02/10 27/02/09 29/02/08 26/02/07 -
Price 0.605 0.84 1.18 1.22 0.95 3.90 4.10 -
P/RPS 0.19 0.22 0.34 0.34 0.22 0.90 1.60 -29.86%
P/EPS -5.07 -4.82 4.74 11.38 7.73 11.54 13.88 -
EY -19.74 -20.77 21.10 8.79 12.94 8.67 7.20 -
DY 0.00 0.00 1.69 1.64 2.11 2.82 3.66 -
P/NAPS 0.58 0.61 0.75 0.72 0.60 2.29 2.23 -20.08%

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