[PBSB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -65.17%
YoY- -40.78%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 427,823 527,499 534,031 312,567 340,101 299,361 160,446 17.74%
PBT -43 -9,480 26,222 14,158 21,434 25,796 24,301 -
Tax -6,272 -4,922 -5,771 -3,681 -3,162 -2,992 -1,788 23.24%
NP -6,315 -14,402 20,451 10,477 18,272 22,804 22,513 -
-
NP to SH -9,407 -16,538 15,555 9,340 15,773 22,131 21,021 -
-
Tax Rate - - 22.01% 26.00% 14.75% 11.60% 7.36% -
Total Cost 434,138 541,901 513,580 302,090 321,829 276,557 137,933 21.03%
-
Net Worth 683,324 865,787 909,617 580,778 549,004 496,422 484,901 5.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 5,158 -
Div Payout % - - - - - - 24.54% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 683,324 865,787 909,617 580,778 549,004 496,422 484,901 5.87%
NOSH 509,943 506,308 538,235 339,636 290,478 277,330 257,926 12.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.48% -2.73% 3.83% 3.35% 5.37% 7.62% 14.03% -
ROE -1.38% -1.91% 1.71% 1.61% 2.87% 4.46% 4.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 83.90 104.19 99.22 92.03 117.08 107.94 62.21 5.10%
EPS -1.84 -3.26 2.89 2.75 5.43 7.98 8.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.34 1.71 1.69 1.71 1.89 1.79 1.88 -5.48%
Adjusted Per Share Value based on latest NOSH - 339,636
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 70.35 86.74 87.81 51.40 55.93 49.23 26.38 17.74%
EPS -1.55 -2.72 2.56 1.54 2.59 3.64 3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 1.1236 1.4237 1.4958 0.955 0.9028 0.8163 0.7974 5.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.76 0.79 1.11 1.53 2.21 4.75 2.62 -
P/RPS 0.91 0.76 1.12 1.66 1.89 4.40 4.21 -22.51%
P/EPS -41.20 -24.19 38.41 55.64 40.70 59.52 32.15 -
EY -2.43 -4.13 2.60 1.80 2.46 1.68 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.76 -
P/NAPS 0.57 0.46 0.66 0.89 1.17 2.65 1.39 -13.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 -
Price 0.70 0.78 1.19 1.42 1.07 4.33 3.06 -
P/RPS 0.83 0.75 1.20 1.54 0.91 4.01 4.92 -25.64%
P/EPS -37.95 -23.88 41.18 51.64 19.71 54.26 37.55 -
EY -2.64 -4.19 2.43 1.94 5.07 1.84 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
P/NAPS 0.52 0.46 0.70 0.83 0.57 2.42 1.63 -17.32%

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