[PBSB] YoY 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- -77.84%
YoY- -7.91%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 383,915 427,720 505,076 492,050 343,216 407,465 336,824 2.20%
PBT 10,133 -224 16,753 27,782 34,177 51,834 46,377 -22.37%
Tax -3,054 -6,262 -6,356 -5,815 -3,832 -2,585 -1,140 17.83%
NP 7,079 -6,486 10,397 21,967 30,345 49,249 45,237 -26.57%
-
NP to SH 8,783 -2,795 12,812 24,691 26,813 44,160 41,883 -22.90%
-
Tax Rate 30.14% - 37.94% 20.93% 11.21% 4.99% 2.46% -
Total Cost 376,836 434,206 494,679 470,083 312,871 358,216 291,587 4.36%
-
Net Worth 531,065 680,555 507,722 857,176 566,806 538,254 480,939 1.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 8,244 -
Div Payout % - - - - - - 19.69% -
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 531,065 680,555 507,722 857,176 566,806 538,254 480,939 1.66%
NOSH 510,639 500,408 507,722 539,104 339,405 289,384 274,822 10.86%
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 1.84% -1.52% 2.06% 4.46% 8.84% 12.09% 13.43% -
ROE 1.65% -0.41% 2.52% 2.88% 4.73% 8.20% 8.71% -
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 75.18 85.47 99.48 91.27 101.12 140.80 122.56 -7.81%
EPS 1.72 -0.56 2.53 4.58 7.90 15.26 15.24 -30.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 63.13 70.33 83.05 80.91 56.44 67.00 55.39 2.20%
EPS 1.44 -0.46 2.11 4.06 4.41 7.26 6.89 -22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.8733 1.1191 0.8349 1.4095 0.932 0.8851 0.7908 1.66%
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 0.61 0.90 1.00 1.18 1.15 1.63 4.00 -26.88%
P/EPS 26.45 -137.86 39.23 23.58 14.68 15.07 32.15 -3.19%
EY 3.78 -0.73 2.55 4.24 6.81 6.63 3.11 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
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 0.47 0.92 0.83 1.22 1.45 1.67 3.79 -29.36%
P/EPS 20.35 -141.44 32.89 24.24 18.61 15.40 30.51 -6.52%
EY 4.91 -0.71 3.04 4.13 5.37 6.49 3.28 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
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