[PBSB] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -64.28%
YoY- -28.73%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 527,499 534,031 312,567 340,101 299,361 160,446 145,314 23.95%
PBT -9,480 26,222 14,158 21,434 25,796 24,301 26,509 -
Tax -4,922 -5,771 -3,681 -3,162 -2,992 -1,788 -641 40.43%
NP -14,402 20,451 10,477 18,272 22,804 22,513 25,868 -
-
NP to SH -16,538 15,555 9,340 15,773 22,131 21,021 22,967 -
-
Tax Rate - 22.01% 26.00% 14.75% 11.60% 7.36% 2.42% -
Total Cost 541,901 513,580 302,090 321,829 276,557 137,933 119,446 28.64%
-
Net Worth 865,787 909,617 580,778 549,004 496,422 484,901 147,792 34.24%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 5,158 6,650 -
Div Payout % - - - - - 24.54% 28.96% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 865,787 909,617 580,778 549,004 496,422 484,901 147,792 34.24%
NOSH 506,308 538,235 339,636 290,478 277,330 257,926 147,792 22.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -2.73% 3.83% 3.35% 5.37% 7.62% 14.03% 17.80% -
ROE -1.91% 1.71% 1.61% 2.87% 4.46% 4.34% 15.54% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 104.19 99.22 92.03 117.08 107.94 62.21 98.32 0.97%
EPS -3.26 2.89 2.75 5.43 7.98 8.15 9.44 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.50 -
NAPS 1.71 1.69 1.71 1.89 1.79 1.88 1.00 9.34%
Adjusted Per Share Value based on latest NOSH - 290,478
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 86.74 87.81 51.40 55.93 49.23 26.38 23.90 23.95%
EPS -2.72 2.56 1.54 2.59 3.64 3.46 3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 1.09 -
NAPS 1.4237 1.4958 0.955 0.9028 0.8163 0.7974 0.243 34.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.79 1.11 1.53 2.21 4.75 2.62 2.16 -
P/RPS 0.76 1.12 1.66 1.89 4.40 4.21 2.20 -16.22%
P/EPS -24.19 38.41 55.64 40.70 59.52 32.15 13.90 -
EY -4.13 2.60 1.80 2.46 1.68 3.11 7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.76 2.08 -
P/NAPS 0.46 0.66 0.89 1.17 2.65 1.39 2.16 -22.71%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 -
Price 0.78 1.19 1.42 1.07 4.33 3.06 1.97 -
P/RPS 0.75 1.20 1.54 0.91 4.01 4.92 2.00 -15.07%
P/EPS -23.88 41.18 51.64 19.71 54.26 37.55 12.68 -
EY -4.19 2.43 1.94 5.07 1.84 2.66 7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.65 2.28 -
P/NAPS 0.46 0.70 0.83 0.57 2.42 1.63 1.97 -21.51%

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