[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
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,802,785 1,987,835 1,338,706 1,196,697 1,338,956 887,473 628,683 19.17%
PBT -76,290 27,038 145,916 17,632 106,000 97,385 88,598 -
Tax -36,769 -19,682 -12,108 -13,764 -5,088 -1,036 -5,334 37.91%
NP -113,059 7,356 133,808 3,868 100,912 96,349 83,264 -
-
NP to SH -103,573 9,204 137,656 3,275 96,821 90,786 74,341 -
-
Tax Rate - 72.79% 8.30% 78.06% 4.80% 1.06% 6.02% -
Total Cost 1,915,844 1,980,479 1,204,898 1,192,829 1,238,044 791,124 545,419 23.26%
-
Net Worth 680,555 507,722 857,176 339,405 538,254 480,939 472,261 6.27%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 10,775 6,773 6,461 17,112 31,889 32,768 -
Div Payout % - 117.07% 4.92% 197.29% 17.67% 35.13% 44.08% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 680,555 507,722 857,176 339,405 538,254 480,939 472,261 6.27%
NOSH 500,408 507,722 539,104 339,405 289,384 274,822 208,965 15.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -6.27% 0.37% 10.00% 0.32% 7.54% 10.86% 13.24% -
ROE -15.22% 1.81% 16.06% 0.96% 17.99% 18.88% 15.74% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 360.26 391.52 248.32 352.59 462.69 322.93 300.86 3.04%
EPS -20.70 1.81 25.53 0.96 33.46 33.03 35.58 -
DPS 0.00 2.12 1.26 1.90 5.91 11.60 15.68 -
NAPS 1.36 1.00 1.59 1.00 1.86 1.75 2.26 -8.10%
Adjusted Per Share Value based on latest NOSH - 339,405
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 296.45 326.88 220.13 196.78 220.17 145.93 103.38 19.17%
EPS -17.03 1.51 22.64 0.54 15.92 14.93 12.22 -
DPS 0.00 1.77 1.11 1.06 2.81 5.24 5.39 -
NAPS 1.1191 0.8349 1.4095 0.5581 0.8851 0.7908 0.7766 6.27%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS -3.72 54.61 4.23 120.22 6.87 14.83 8.83 -
EY -26.88 1.83 23.64 0.83 14.55 6.74 11.33 -
DY 0.00 2.14 1.16 1.64 2.57 2.37 4.99 -
P/NAPS 0.57 0.99 0.68 1.16 1.24 2.80 1.39 -13.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS -3.82 45.79 4.35 152.34 7.02 14.08 8.43 -
EY -26.20 2.18 23.00 0.66 14.24 7.10 11.86 -
DY 0.00 2.56 1.13 1.30 2.52 2.50 5.23 -
P/NAPS 0.58 0.83 0.70 1.47 1.26 2.66 1.33 -12.90%

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