[PBSB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.43%
YoY- 243.31%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,118,668 1,273,066 1,493,325 1,298,870 941,194 1,060,524 875,777 4.16%
PBT 13,737 8,012 11,573 168,223 60,386 99,438 97,599 -27.85%
Tax -12,632 -15,523 -15,414 -13,776 -10,087 -7,400 -5,771 13.93%
NP 1,105 -7,511 -3,841 154,447 50,299 92,038 91,828 -52.09%
-
NP to SH 3,875 -7,061 958 151,655 44,175 83,998 86,618 -40.39%
-
Tax Rate 91.96% 193.75% 133.19% 8.19% 16.70% 7.44% 5.91% -
Total Cost 1,117,563 1,280,577 1,497,166 1,144,423 890,895 968,486 783,949 6.08%
-
Net Worth 540,460 677,882 866,980 853,754 580,178 548,002 487,672 1.72%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 13,622 -
Div Payout % - - - - - - 15.73% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 540,460 677,882 866,980 853,754 580,178 548,002 487,672 1.72%
NOSH 509,868 505,882 507,006 505,179 339,285 289,948 272,442 10.99%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.10% -0.59% -0.26% 11.89% 5.34% 8.68% 10.49% -
ROE 0.72% -1.04% 0.11% 17.76% 7.61% 15.33% 17.76% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 219.40 251.65 294.54 257.11 277.40 365.76 321.45 -6.16%
EPS 0.76 -1.40 0.19 30.02 13.02 28.97 31.76 -46.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.06 1.34 1.71 1.69 1.71 1.89 1.79 -8.35%
Adjusted Per Share Value based on latest NOSH - 538,235
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 183.95 209.34 245.56 213.58 154.77 174.39 144.01 4.16%
EPS 0.64 -1.16 0.16 24.94 7.26 13.81 14.24 -40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
NAPS 0.8887 1.1147 1.4256 1.4039 0.954 0.9011 0.8019 1.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.745 0.76 0.79 1.11 1.53 2.21 4.75 -
P/RPS 0.34 0.30 0.27 0.43 0.55 0.60 1.48 -21.72%
P/EPS 98.03 -54.45 418.09 3.70 11.75 7.63 14.94 36.78%
EY 1.02 -1.84 0.24 27.05 8.51 13.11 6.69 -26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.70 0.57 0.46 0.66 0.89 1.17 2.65 -19.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 29/11/12 23/11/11 24/11/10 25/11/09 19/11/08 15/11/07 -
Price 0.63 0.70 0.78 1.19 1.42 1.07 4.33 -
P/RPS 0.29 0.28 0.26 0.46 0.51 0.29 1.35 -22.59%
P/EPS 82.89 -50.15 412.80 3.96 10.91 3.69 13.62 35.08%
EY 1.21 -1.99 0.24 25.23 9.17 27.07 7.34 -25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.15 -
P/NAPS 0.59 0.52 0.46 0.70 0.83 0.57 2.42 -20.94%

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