[PBSB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -467.74%
YoY- 40.25%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 310,448 283,816 323,468 328,137 430,043 487,978 261,300 2.91%
PBT -38,392 -47,131 -11,118 -59,107 -74,865 -20,237 -10,243 24.62%
Tax 33,065 1,445 -3,647 -854 -22,596 -3,419 -422 -
NP -5,327 -45,686 -14,765 -59,961 -97,461 -23,656 -10,665 -10.92%
-
NP to SH -4,403 -43,024 -9,477 -53,407 -89,381 -23,847 -7,784 -9.05%
-
Tax Rate - - - - - - - -
Total Cost 315,775 329,502 338,233 388,098 527,504 511,634 271,965 2.51%
-
Net Worth 449,661 487,788 542,114 627,875 714,752 888,982 565,613 -3.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 10,775 6,773 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 449,661 487,788 542,114 627,875 714,752 888,982 565,613 -3.74%
NOSH 553,296 553,296 506,648 510,467 506,917 538,776 338,690 8.51%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.72% -16.10% -4.56% -18.27% -22.66% -4.85% -4.08% -
ROE -0.98% -8.82% -1.75% -8.51% -12.51% -2.68% -1.38% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 56.61 51.78 63.84 64.28 84.83 90.57 77.15 -5.02%
EPS -0.80 -7.85 -1.87 -10.47 -17.63 -4.44 -2.11 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.82 0.89 1.07 1.23 1.41 1.65 1.67 -11.17%
Adjusted Per Share Value based on latest NOSH - 510,467
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.05 46.67 53.19 53.96 70.72 80.24 42.97 2.91%
EPS -0.72 -7.07 -1.56 -8.78 -14.70 -3.92 -1.28 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.77 1.11 -
NAPS 0.7394 0.8021 0.8914 1.0325 1.1753 1.4618 0.9301 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.04 0.985 0.62 0.71 0.76 1.22 1.35 -
P/RPS 1.84 1.90 0.97 1.10 0.90 1.35 1.75 0.83%
P/EPS -129.53 -11.74 -33.15 -6.79 -4.31 -27.56 -58.74 14.08%
EY -0.77 -8.51 -3.02 -14.74 -23.20 -3.63 -1.70 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 1.64 1.48 -
P/NAPS 1.27 1.12 0.58 0.58 0.54 0.74 0.81 7.78%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 24/02/12 22/02/11 25/02/10 -
Price 0.95 1.27 0.69 0.605 0.84 1.18 1.22 -
P/RPS 1.68 2.45 1.08 0.94 0.99 1.30 1.58 1.02%
P/EPS -118.32 -15.14 -36.89 -5.78 -4.76 -26.66 -53.08 14.28%
EY -0.85 -6.60 -2.71 -17.29 -20.99 -3.75 -1.88 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 1.69 1.64 -
P/NAPS 1.16 1.44 0.64 0.49 0.60 0.72 0.73 8.02%

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