[PBSB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.48%
YoY- -66.67%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,670,092 1,843,000 1,091,156 1,141,644 1,251,832 958,368 595,884 18.72%
PBT 33,116 17,200 456,876 48,204 104,680 101,704 75,344 -12.79%
Tax -11,956 -16,544 -8,760 -10,296 -6,612 -6,556 -9,804 3.35%
NP 21,160 656 448,116 37,908 98,068 95,148 65,540 -17.15%
-
NP to SH 20,564 18,736 445,636 32,088 96,260 90,416 61,168 -16.59%
-
Tax Rate 36.10% 96.19% 1.92% 21.36% 6.32% 6.45% 13.01% -
Total Cost 1,648,932 1,842,344 643,040 1,103,736 1,153,764 863,220 530,344 20.79%
-
Net Worth 505,412 507,676 738,040 533,666 500,390 265,887 437,503 2.43%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 21,271 16,509 -
Div Payout % - - - - - 23.53% 26.99% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 505,412 507,676 738,040 533,666 500,390 265,887 437,503 2.43%
NOSH 505,412 507,676 439,309 339,915 289,242 265,887 206,369 16.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.27% 0.04% 41.07% 3.32% 7.83% 9.93% 11.00% -
ROE 4.07% 3.69% 60.38% 6.01% 19.24% 34.01% 13.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 330.44 363.03 248.38 335.86 432.80 360.44 288.75 2.27%
EPS 4.08 3.68 101.44 9.44 33.28 34.04 29.64 -28.12%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 1.00 1.00 1.68 1.57 1.73 1.00 2.12 -11.76%
Adjusted Per Share Value based on latest NOSH - 339,915
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 274.63 303.06 179.43 187.73 205.85 157.59 97.99 18.72%
EPS 3.38 3.08 73.28 5.28 15.83 14.87 10.06 -16.60%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 2.71 -
NAPS 0.8311 0.8348 1.2136 0.8775 0.8228 0.4372 0.7194 2.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.78 1.13 1.27 0.68 3.25 4.33 2.11 -
P/RPS 0.24 0.31 0.51 0.20 0.75 1.20 0.73 -16.90%
P/EPS 19.17 30.62 1.25 7.20 9.77 12.73 7.12 17.93%
EY 5.22 3.27 79.87 13.88 10.24 7.85 14.05 -15.19%
DY 0.00 0.00 0.00 0.00 0.00 1.85 3.79 -
P/NAPS 0.78 1.13 0.76 0.43 1.88 4.33 1.00 -4.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 30/05/11 25/05/10 27/05/09 30/05/08 03/05/07 20/06/06 -
Price 0.76 1.00 1.00 0.97 2.74 4.88 2.71 -
P/RPS 0.23 0.28 0.40 0.29 0.63 1.35 0.94 -20.89%
P/EPS 18.68 27.10 0.99 10.28 8.23 14.35 9.14 12.63%
EY 5.35 3.69 101.44 9.73 12.15 6.97 10.94 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 1.64 2.95 -
P/NAPS 0.76 1.00 0.60 0.62 1.58 4.88 1.28 -8.31%

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