[PBSB] QoQ Cumulative 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- 206.14%
YoY- 1288.79%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative 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 1,298,870 764,839 272,789 1,202,494 941,194 628,627 100.27%
PBT 147,986 168,223 142,001 114,219 50,143 60,386 46,228 116.74%
Tax -17,195 -13,776 -8,005 -2,190 -10,509 -10,087 -6,406 92.79%
NP 130,791 154,447 133,996 112,029 39,634 50,299 39,822 120.47%
-
NP to SH 127,808 151,655 136,100 111,409 36,391 44,175 34,835 137.31%
-
Tax Rate 11.62% 8.19% 5.64% 1.92% 20.96% 16.70% 13.86% -
Total Cost 1,656,057 1,144,423 630,843 160,760 1,162,860 890,895 588,805 98.87%
-
Net Worth 811,190 853,754 777,295 738,040 573,662 580,178 566,450 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 811,190 853,754 777,295 738,040 573,662 580,178 566,450 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% 17.76% 17.51% 15.10% 6.34% 7.61% 6.15% -
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 348.03 257.11 156.45 62.09 354.25 277.40 185.33 52.03%
EPS 24.90 30.02 27.84 25.36 9.84 13.02 10.27 80.18%
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 293.83 213.58 125.77 44.86 197.74 154.77 103.37 100.28%
EPS 21.02 24.94 22.38 18.32 5.98 7.26 5.73 137.29%
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 0.43 0.69 2.05 0.38 0.55 0.63 -32.34%
P/EPS 4.90 3.70 3.88 5.01 12.59 11.75 11.30 -42.62%
EY 20.40 27.05 25.78 19.97 7.94 8.51 8.85 74.23%
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 0.46 0.71 1.61 0.34 0.51 0.79 -42.90%
P/EPS 4.74 3.96 3.99 3.94 11.38 10.91 14.31 -52.03%
EY 21.10 25.23 25.08 25.36 8.79 9.17 6.99 108.44%
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