[PBSB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 234.24%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 427,720 505,076 492,050 343,216 407,465 336,824 195,113 13.96%
PBT -224 16,753 27,782 34,177 51,834 46,377 39,914 -
Tax -6,262 -6,356 -5,815 -3,832 -2,585 -1,140 -2,325 17.93%
NP -6,486 10,397 21,967 30,345 49,249 45,237 37,589 -
-
NP to SH -2,795 12,812 24,691 26,813 44,160 41,883 33,727 -
-
Tax Rate - 37.94% 20.93% 11.21% 4.99% 2.46% 5.83% -
Total Cost 434,206 494,679 470,083 312,871 358,216 291,587 157,524 18.39%
-
Net Worth 680,555 507,722 857,176 566,806 538,254 480,939 472,261 6.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 8,244 12,537 -
Div Payout % - - - - - 19.69% 37.17% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 680,555 507,722 857,176 566,806 538,254 480,939 472,261 6.27%
NOSH 500,408 507,722 539,104 339,405 289,384 274,822 208,965 15.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.52% 2.06% 4.46% 8.84% 12.09% 13.43% 19.27% -
ROE -0.41% 2.52% 2.88% 4.73% 8.20% 8.71% 7.14% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 85.47 99.48 91.27 101.12 140.80 122.56 93.37 -1.46%
EPS -0.56 2.53 4.58 7.90 15.26 15.24 16.14 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
NAPS 1.36 1.00 1.59 1.67 1.86 1.75 2.26 -8.10%
Adjusted Per Share Value based on latest NOSH - 339,405
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.33 83.05 80.91 56.44 67.00 55.39 32.08 13.96%
EPS -0.46 2.11 4.06 4.41 7.26 6.89 5.55 -
DPS 0.00 0.00 0.00 0.00 0.00 1.36 2.06 -
NAPS 1.1191 0.8349 1.4095 0.932 0.8851 0.7908 0.7766 6.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.77 0.99 1.08 1.16 2.30 4.90 3.14 -
P/RPS 0.90 1.00 1.18 1.15 1.63 4.00 3.36 -19.69%
P/EPS -137.86 39.23 23.58 14.68 15.07 32.15 19.45 -
EY -0.73 2.55 4.24 6.81 6.63 3.11 5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.61 1.91 -
P/NAPS 0.57 0.99 0.68 0.69 1.24 2.80 1.39 -13.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 19/08/09 20/08/08 08/08/07 29/08/06 -
Price 0.79 0.83 1.11 1.47 2.35 4.65 3.00 -
P/RPS 0.92 0.83 1.22 1.45 1.67 3.79 3.21 -18.78%
P/EPS -141.44 32.89 24.24 18.61 15.40 30.51 18.59 -
EY -0.71 3.04 4.13 5.37 6.49 3.28 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.65 2.00 -
P/NAPS 0.58 0.83 0.70 0.88 1.26 2.66 1.33 -12.90%

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