[PBSB] YoY TTM 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- -348.69%
YoY- -115.91%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,421,772 1,446,805 1,703,109 1,981,303 1,560,170 1,169,163 1,379,696 0.50%
PBT 12,039 -45,370 -66,853 -8,664 157,980 10,356 101,638 -29.90%
Tax -14,777 -13,486 -38,119 -18,833 -14,198 -14,283 -5,258 18.78%
NP -2,738 -58,856 -104,972 -27,497 143,782 -3,927 96,380 -
-
NP to SH 31 -49,532 -96,442 -22,889 143,871 -3,158 90,463 -73.53%
-
Tax Rate 122.74% - - - 8.99% 137.92% 5.17% -
Total Cost 1,424,510 1,505,661 1,808,081 2,008,800 1,416,388 1,173,090 1,283,316 1.75%
-
Net Worth 572,684 538,978 683,324 865,787 909,617 339,636 549,004 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 - - - 10,775 6,773 6,461 17,112 -
Div Payout % - - - 0.00% 4.71% 0.00% 18.92% -
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 572,684 538,978 683,324 865,787 909,617 339,636 549,004 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 -0.19% -4.07% -6.16% -1.39% 9.22% -0.34% 6.99% -
ROE 0.01% -9.19% -14.11% -2.64% 15.82% -0.93% 16.48% -
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 263.16 284.54 333.98 391.32 289.87 344.24 474.97 -9.36%
EPS 0.01 -9.74 -18.91 -4.52 26.73 -0.93 31.14 -73.81%
DPS 0.00 0.00 0.00 2.13 1.26 1.90 6.00 -
NAPS 1.06 1.06 1.34 1.71 1.69 1.00 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 233.79 237.91 280.06 325.80 256.55 192.25 226.87 0.50%
EPS 0.01 -8.14 -15.86 -3.76 23.66 -0.52 14.88 -70.38%
DPS 0.00 0.00 0.00 1.77 1.11 1.06 2.81 -
NAPS 0.9417 0.8863 1.1236 1.4237 1.4958 0.5585 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 0.43 0.26 0.23 0.20 0.38 0.44 0.47 -1.47%
P/EPS 19,867.92 -7.65 -4.02 -17.47 4.15 -164.55 7.10 275.16%
EY 0.01 -13.08 -24.88 -5.72 24.08 -0.61 14.09 -70.11%
DY 0.00 0.00 0.00 2.69 1.13 1.24 2.71 -
P/NAPS 1.08 0.70 0.57 0.46 0.66 1.53 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 0.45 0.22 0.21 0.20 0.41 0.41 0.23 11.83%
P/EPS 20,739.32 -6.47 -3.70 -17.25 4.45 -152.72 3.44 326.33%
EY 0.00 -15.46 -27.02 -5.80 22.46 -0.65 29.11 -
DY 0.00 0.00 0.00 2.73 1.06 1.34 5.61 -
P/NAPS 1.12 0.59 0.52 0.46 0.70 1.42 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