[PBSB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1124.58%
YoY- 1288.79%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,315,152 1,670,092 1,843,000 1,091,156 1,141,644 1,251,832 958,368 5.41%
PBT -31,416 33,116 17,200 456,876 48,204 104,680 101,704 -
Tax -17,820 -11,956 -16,544 -8,760 -10,296 -6,612 -6,556 18.11%
NP -49,236 21,160 656 448,116 37,908 98,068 95,148 -
-
NP to SH -36,920 20,564 18,736 445,636 32,088 96,260 90,416 -
-
Tax Rate - 36.10% 96.19% 1.92% 21.36% 6.32% 6.45% -
Total Cost 1,364,388 1,648,932 1,842,344 643,040 1,103,736 1,153,764 863,220 7.92%
-
Net Worth 515,044 505,412 507,676 738,040 533,666 500,390 265,887 11.63%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 21,271 -
Div Payout % - - - - - - 23.53% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 515,044 505,412 507,676 738,040 533,666 500,390 265,887 11.63%
NOSH 509,944 505,412 507,676 439,309 339,915 289,242 265,887 11.45%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -3.74% 1.27% 0.04% 41.07% 3.32% 7.83% 9.93% -
ROE -7.17% 4.07% 3.69% 60.38% 6.01% 19.24% 34.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 257.90 330.44 363.03 248.38 335.86 432.80 360.44 -5.42%
EPS -7.24 4.08 3.68 101.44 9.44 33.28 34.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.01 1.00 1.00 1.68 1.57 1.73 1.00 0.16%
Adjusted Per Share Value based on latest NOSH - 439,309
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 216.26 274.63 303.06 179.43 187.73 205.85 157.59 5.41%
EPS -6.07 3.38 3.08 73.28 5.28 15.83 14.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.8469 0.8311 0.8348 1.2136 0.8775 0.8228 0.4372 11.63%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.57 0.78 1.13 1.27 0.68 3.25 4.33 -
P/RPS 0.22 0.24 0.31 0.51 0.20 0.75 1.20 -24.60%
P/EPS -7.87 19.17 30.62 1.25 7.20 9.77 12.73 -
EY -12.70 5.22 3.27 79.87 13.88 10.24 7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 0.56 0.78 1.13 0.76 0.43 1.88 4.33 -28.86%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 10/05/12 30/05/11 25/05/10 27/05/09 30/05/08 03/05/07 -
Price 0.565 0.76 1.00 1.00 0.97 2.74 4.88 -
P/RPS 0.22 0.23 0.28 0.40 0.29 0.63 1.35 -26.07%
P/EPS -7.80 18.68 27.10 0.99 10.28 8.23 14.35 -
EY -12.81 5.35 3.69 101.44 9.73 12.15 6.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.56 0.76 1.00 0.60 0.62 1.58 4.88 -30.26%

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