[PBSB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 22.16%
YoY- 290.7%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 712,703 845,243 965,826 764,839 628,627 720,423 576,416 3.59%
PBT 2,279 8,055 21,053 142,001 46,228 78,004 71,803 -43.70%
Tax -7,509 -9,251 -10,492 -8,005 -6,406 -4,238 -2,779 18.00%
NP -5,230 -1,196 10,561 133,996 39,822 73,766 69,024 -
-
NP to SH -447 2,346 17,496 136,100 34,835 68,225 64,487 -
-
Tax Rate 329.49% 114.85% 49.84% 5.64% 13.86% 5.43% 3.87% -
Total Cost 717,933 846,439 955,265 630,843 588,805 646,657 507,392 5.94%
-
Net Worth 516,533 681,560 507,707 777,295 566,450 538,618 473,076 1.47%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 13,516 -
Div Payout % - - - - - - 20.96% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 516,533 681,560 507,707 777,295 566,450 538,618 473,076 1.47%
NOSH 496,666 501,147 507,707 488,864 339,191 289,579 270,329 10.65%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -0.73% -0.14% 1.09% 17.52% 6.33% 10.24% 11.97% -
ROE -0.09% 0.34% 3.45% 17.51% 6.15% 12.67% 13.63% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 143.50 168.66 190.23 156.45 185.33 248.78 213.23 -6.38%
EPS -0.09 0.47 3.45 27.84 10.27 23.56 23.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.04 1.36 1.00 1.59 1.67 1.86 1.75 -8.30%
Adjusted Per Share Value based on latest NOSH - 539,104
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 117.20 138.99 158.82 125.77 103.37 118.46 94.78 3.59%
EPS -0.07 0.39 2.88 22.38 5.73 11.22 10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
NAPS 0.8494 1.1207 0.8349 1.2782 0.9315 0.8857 0.7779 1.47%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.455 0.77 0.99 1.08 1.16 2.30 4.90 -
P/RPS 0.32 0.46 0.52 0.69 0.63 0.92 2.30 -27.99%
P/EPS -505.56 164.49 28.73 3.88 11.30 9.76 20.54 -
EY -0.20 0.61 3.48 25.78 8.85 10.24 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 0.44 0.57 0.99 0.68 0.69 1.24 2.80 -26.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 25/08/10 19/08/09 20/08/08 08/08/07 -
Price 0.35 0.79 0.83 1.11 1.47 2.35 4.65 -
P/RPS 0.24 0.47 0.44 0.71 0.79 0.94 2.18 -30.74%
P/EPS -388.89 168.76 24.09 3.99 14.31 9.97 19.49 -
EY -0.26 0.59 4.15 25.08 6.99 10.03 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 0.34 0.58 0.83 0.70 0.88 1.26 2.66 -29.00%

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