[PBSB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1124.58%
YoY- 1288.79%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,786,848 1,731,826 1,529,678 1,091,156 1,202,494 1,254,925 1,257,254 26.32%
PBT 147,986 224,297 284,002 456,876 50,143 80,514 92,456 36.71%
Tax -17,195 -18,368 -16,010 -8,760 -10,509 -13,449 -12,812 21.60%
NP 130,791 205,929 267,992 448,116 39,634 67,065 79,644 39.06%
-
NP to SH 127,808 202,206 272,200 445,636 36,391 58,900 69,670 49.69%
-
Tax Rate 11.62% 8.19% 5.64% 1.92% 20.96% 16.70% 13.86% -
Total Cost 1,656,057 1,525,897 1,261,686 643,040 1,162,860 1,187,860 1,177,610 25.44%
-
Net Worth 811,190 853,753 777,295 738,040 573,662 580,178 566,450 26.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,268 - - - 6,788 - - -
Div Payout % 8.03% - - - 18.66% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 811,190 853,753 777,295 738,040 573,662 580,178 566,450 26.96%
NOSH 513,411 505,179 488,864 439,309 339,444 339,285 339,191 31.73%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.32% 11.89% 17.52% 41.07% 3.30% 5.34% 6.33% -
ROE 15.76% 23.68% 35.02% 60.38% 6.34% 10.15% 12.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 348.03 342.81 312.90 248.38 354.25 369.87 370.66 -4.10%
EPS 24.90 40.03 55.68 101.44 9.84 17.36 20.54 13.65%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.58 1.69 1.59 1.68 1.69 1.71 1.67 -3.61%
Adjusted Per Share Value based on latest NOSH - 439,309
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 293.83 284.78 251.54 179.43 197.74 206.36 206.74 26.32%
EPS 21.02 33.25 44.76 73.28 5.98 9.69 11.46 49.67%
DPS 1.69 0.00 0.00 0.00 1.12 0.00 0.00 -
NAPS 1.3339 1.4039 1.2782 1.2136 0.9433 0.954 0.9315 26.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.22 1.11 1.08 1.27 1.35 1.53 1.16 -
P/RPS 0.35 0.32 0.35 0.51 0.38 0.41 0.31 8.40%
P/EPS 4.90 2.77 1.94 1.25 12.59 8.81 5.65 -9.03%
EY 20.40 36.06 51.56 79.87 7.94 11.35 17.71 9.85%
DY 1.64 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.77 0.66 0.68 0.76 0.80 0.89 0.69 7.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 19/08/09 -
Price 1.18 1.19 1.11 1.00 1.22 1.42 1.47 -
P/RPS 0.34 0.35 0.35 0.40 0.34 0.38 0.40 -10.24%
P/EPS 4.74 2.97 1.99 0.99 11.38 8.18 7.16 -23.98%
EY 21.10 33.64 50.16 101.44 8.79 12.23 13.97 31.54%
DY 1.69 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.75 0.70 0.70 0.60 0.72 0.83 0.88 -10.08%

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