[PBSB] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[PBSB] PBS BERHAD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -84.12%

YoY- -96.62%

Quarter Report

2nd Q 30.06.2009 - Accounts & Notes.pdf

Latest QR

Upcoming QR

PBSB's Result

PBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,802,785	1,987,835	1,338,706	1,196,697	1,338,956	887,473	628,683	19.17%
YoY %	-9.31%	48.49%	11.87%	-10.62%	50.87%	41.16%	-	-
Horiz. %	286.76%	316.19%	212.94%	190.35%	212.98%	141.16%	100.00%	-
PBT	-76,290	27,038	145,916	17,632	106,000	97,385	88,598	-
YoY %	-382.16%	-81.47%	727.56%	-83.37%	8.85%	9.92%	-	-
Horiz. %	-86.11%	30.52%	164.69%	19.90%	119.64%	109.92%	100.00%	-
Tax	-36,769	-19,682	-12,108	-13,764	-5,088	-1,036	-5,334	37.91%
YoY %	-86.82%	-62.55%	12.03%	-170.52%	-391.12%	80.58%	-	-
Horiz. %	689.33%	368.99%	227.00%	258.04%	95.39%	19.42%	100.00%	-
NP	-113,059	7,356	133,808	3,868	100,912	96,349	83,264	-
YoY %	-1,636.96%	-94.50%	3,359.36%	-96.17%	4.74%	15.72%	-	-
Horiz. %	-135.78%	8.83%	160.70%	4.65%	121.20%	115.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-103,573	9,204	137,656	3,275	96,821	90,786	74,341	-
YoY %	-1,225.30%	-93.31%	4,103.24%	-96.62%	6.65%	22.12%	-	-
Horiz. %	-139.32%	12.38%	185.17%	4.41%	130.24%	122.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	72.79%	8.30%	78.06%	4.80%	1.06%	6.02%	-
YoY %	-	776.99%	-89.37%	1,526.25%	352.83%	-82.39%	-	-
Horiz. %	-	1,209.14%	137.87%	1,296.68%	79.73%	17.61%	100.00%	-
Total Cost	1,915,844	1,980,479	1,204,898	1,192,829	1,238,044	791,124	545,419	23.26%
YoY %	-3.26%	64.37%	1.01%	-3.65%	56.49%	45.05%	-	-
Horiz. %	351.26%	363.11%	220.91%	218.70%	226.99%	145.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	680,555	507,722	857,176	339,405	538,254	480,939	472,261	6.27%
YoY %	34.04%	-40.77%	152.55%	-36.94%	11.92%	1.84%	-	-
Horiz. %	144.11%	107.51%	181.50%	71.87%	113.97%	101.84%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	10,775	6,773	6,461	17,112	31,889	32,768	-
YoY %	-	59.09%	4.83%	-62.24%	-46.34%	-2.68%	-	-
Horiz. %	-	32.88%	20.67%	19.72%	52.22%	97.32%	100.00%	-
Div Payout %	-	117.07%	4.92%	197.29%	17.67%	35.13%	44.08%	-
YoY %	-	2,279.47%	-97.51%	1,016.53%	-49.70%	-20.30%	-	-
Horiz. %	-	265.59%	11.16%	447.57%	40.09%	79.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	680,555	507,722	857,176	339,405	538,254	480,939	472,261	6.27%
YoY %	34.04%	-40.77%	152.55%	-36.94%	11.92%	1.84%	-	-
Horiz. %	144.11%	107.51%	181.50%	71.87%	113.97%	101.84%	100.00%	-
NOSH	500,408	507,722	539,104	339,405	289,384	274,822	208,965	15.65%
YoY %	-1.44%	-5.82%	58.84%	17.29%	5.30%	31.52%	-	-
Horiz. %	239.47%	242.97%	257.99%	162.42%	138.48%	131.52%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-6.27%	0.37%	10.00%	0.32%	7.54%	10.86%	13.24%	-
YoY %	-1,794.59%	-96.30%	3,025.00%	-95.76%	-30.57%	-17.98%	-	-
Horiz. %	-47.36%	2.79%	75.53%	2.42%	56.95%	82.02%	100.00%	-
ROE	-15.22%	1.81%	16.06%	0.96%	17.99%	18.88%	15.74%	-
YoY %	-940.88%	-88.73%	1,572.92%	-94.66%	-4.71%	19.95%	-	-
Horiz. %	-96.70%	11.50%	102.03%	6.10%	114.29%	119.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	360.26	391.52	248.32	352.59	462.69	322.93	300.86	3.04%
YoY %	-7.98%	57.67%	-29.57%	-23.80%	43.28%	7.34%	-	-
Horiz. %	119.74%	130.13%	82.54%	117.19%	153.79%	107.34%	100.00%	-
EPS	-20.70	1.81	25.53	0.96	33.46	33.03	35.58	-
YoY %	-1,243.65%	-92.91%	2,559.38%	-97.13%	1.30%	-7.17%	-	-
Horiz. %	-58.18%	5.09%	71.75%	2.70%	94.04%	92.83%	100.00%	-
DPS	0.00	2.12	1.26	1.90	5.91	11.60	15.68	-
YoY %	0.00%	68.25%	-33.68%	-67.85%	-49.05%	-26.02%	-	-
Horiz. %	0.00%	13.52%	8.04%	12.12%	37.69%	73.98%	100.00%	-
NAPS	1.36	1.00	1.59	1.00	1.86	1.75	2.26	-8.10%
YoY %	36.00%	-37.11%	59.00%	-46.24%	6.29%	-22.57%	-	-
Horiz. %	60.18%	44.25%	70.35%	44.25%	82.30%	77.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 339,405
RPS	296.45	326.88	220.13	196.78	220.17	145.93	103.38	19.17%
YoY %	-9.31%	48.49%	11.87%	-10.62%	50.87%	41.16%	-	-
Horiz. %	286.76%	316.19%	212.93%	190.35%	212.97%	141.16%	100.00%	-
EPS	-17.03	1.51	22.64	0.54	15.92	14.93	12.22	-
YoY %	-1,227.81%	-93.33%	4,092.59%	-96.61%	6.63%	22.18%	-	-
Horiz. %	-139.36%	12.36%	185.27%	4.42%	130.28%	122.18%	100.00%	-
DPS	0.00	1.77	1.11	1.06	2.81	5.24	5.39	-
YoY %	0.00%	59.46%	4.72%	-62.28%	-46.37%	-2.78%	-	-
Horiz. %	0.00%	32.84%	20.59%	19.67%	52.13%	97.22%	100.00%	-
NAPS	1.1191	0.8349	1.4095	0.5581	0.8851	0.7908	0.7766	6.27%
YoY %	34.04%	-40.77%	152.55%	-36.94%	11.92%	1.83%	-	-
Horiz. %	144.10%	107.51%	181.50%	71.86%	113.97%	101.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.77	0.99	1.08	1.16	2.30	4.90	3.14	-
P/RPS	0.21	0.25	0.43	0.33	0.50	1.52	1.04	-23.38%
YoY %	-16.00%	-41.86%	30.30%	-34.00%	-67.11%	46.15%	-	-
Horiz. %	20.19%	24.04%	41.35%	31.73%	48.08%	146.15%	100.00%	-
P/EPS	-3.72	54.61	4.23	120.22	6.87	14.83	8.83	-
YoY %	-106.81%	1,191.02%	-96.48%	1,649.93%	-53.67%	67.95%	-	-
Horiz. %	-42.13%	618.46%	47.90%	1,361.49%	77.80%	167.95%	100.00%	-
EY	-26.88	1.83	23.64	0.83	14.55	6.74	11.33	-
YoY %	-1,568.85%	-92.26%	2,748.19%	-94.30%	115.88%	-40.51%	-	-
Horiz. %	-237.25%	16.15%	208.65%	7.33%	128.42%	59.49%	100.00%	-
DY	0.00	2.14	1.16	1.64	2.57	2.37	4.99	-
YoY %	0.00%	84.48%	-29.27%	-36.19%	8.44%	-52.51%	-	-
Horiz. %	0.00%	42.89%	23.25%	32.87%	51.50%	47.49%	100.00%	-
P/NAPS	0.57	0.99	0.68	1.16	1.24	2.80	1.39	-13.79%
YoY %	-42.42%	45.59%	-41.38%	-6.45%	-55.71%	101.44%	-	-
Horiz. %	41.01%	71.22%	48.92%	83.45%	89.21%	201.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	24/08/11	25/08/10	19/08/09	20/08/08	08/08/07	29/08/06	-
Price	0.79	0.83	1.11	1.47	2.35	4.65	3.00	-
P/RPS	0.22	0.21	0.45	0.42	0.51	1.44	1.00	-22.28%
YoY %	4.76%	-53.33%	7.14%	-17.65%	-64.58%	44.00%	-	-
Horiz. %	22.00%	21.00%	45.00%	42.00%	51.00%	144.00%	100.00%	-
P/EPS	-3.82	45.79	4.35	152.34	7.02	14.08	8.43	-
YoY %	-108.34%	952.64%	-97.14%	2,070.09%	-50.14%	67.02%	-	-
Horiz. %	-45.31%	543.18%	51.60%	1,807.12%	83.27%	167.02%	100.00%	-
EY	-26.20	2.18	23.00	0.66	14.24	7.10	11.86	-
YoY %	-1,301.83%	-90.52%	3,384.85%	-95.37%	100.56%	-40.13%	-	-
Horiz. %	-220.91%	18.38%	193.93%	5.56%	120.07%	59.87%	100.00%	-
DY	0.00	2.56	1.13	1.30	2.52	2.50	5.23	-
YoY %	0.00%	126.55%	-13.08%	-48.41%	0.80%	-52.20%	-	-
Horiz. %	0.00%	48.95%	21.61%	24.86%	48.18%	47.80%	100.00%	-
P/NAPS	0.58	0.83	0.70	1.47	1.26	2.66	1.33	-12.90%
YoY %	-30.12%	18.57%	-52.38%	16.67%	-52.63%	100.00%	-	-
Horiz. %	43.61%	62.41%	52.63%	110.53%	94.74%	200.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos