[PBSB] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -229.08%
YoY- -206.32%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 401,453 405,965 427,823 527,499 534,031 312,567 340,101 2.80%
PBT 9,471 11,458 -43 -9,480 26,222 14,158 21,434 -12.72%
Tax -3,629 -5,123 -6,272 -4,922 -5,771 -3,681 -3,162 2.32%
NP 5,842 6,335 -6,315 -14,402 20,451 10,477 18,272 -17.30%
-
NP to SH 3,489 4,322 -9,407 -16,538 15,555 9,340 15,773 -22.22%
-
Tax Rate 38.32% 44.71% - - 22.01% 26.00% 14.75% -
Total Cost 395,611 399,630 434,138 541,901 513,580 302,090 321,829 3.49%
-
Net Worth 572,684 538,978 683,324 865,787 909,617 580,778 549,004 0.70%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 572,684 538,978 683,324 865,787 909,617 580,778 549,004 0.70%
NOSH 553,296 508,470 509,943 506,308 538,235 339,636 290,478 11.33%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.46% 1.56% -1.48% -2.73% 3.83% 3.35% 5.37% -
ROE 0.61% 0.80% -1.38% -1.91% 1.71% 1.61% 2.87% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 74.31 79.84 83.90 104.19 99.22 92.03 117.08 -7.29%
EPS 0.65 0.85 -1.84 -3.26 2.89 2.75 5.43 -29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.34 1.71 1.69 1.71 1.89 -9.18%
Adjusted Per Share Value based on latest NOSH - 506,308
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 66.01 66.76 70.35 86.74 87.81 51.40 55.93 2.79%
EPS 0.57 0.71 -1.55 -2.72 2.56 1.54 2.59 -22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 0.8863 1.1236 1.4237 1.4958 0.955 0.9028 0.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.14 0.745 0.76 0.79 1.11 1.53 2.21 -
P/RPS 1.53 0.93 0.91 0.76 1.12 1.66 1.89 -3.45%
P/EPS 176.53 87.65 -41.20 -24.19 38.41 55.64 40.70 27.68%
EY 0.57 1.14 -2.43 -4.13 2.60 1.80 2.46 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.70 0.57 0.46 0.66 0.89 1.17 -1.32%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 29/11/12 23/11/11 24/11/10 25/11/09 19/11/08 -
Price 1.19 0.63 0.70 0.78 1.19 1.42 1.07 -
P/RPS 1.60 0.79 0.83 0.75 1.20 1.54 0.91 9.85%
P/EPS 184.27 74.12 -37.95 -23.88 41.18 51.64 19.71 45.11%
EY 0.54 1.35 -2.64 -4.19 2.43 1.94 5.07 -31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.59 0.52 0.46 0.70 0.83 0.57 11.90%

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