[PBSB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 116.95%
YoY- -66.67%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 261,300 312,567 343,216 285,411 227,969 340,101 407,465 -25.57%
PBT -10,243 14,158 34,177 12,051 -50,030 21,434 51,834 -
Tax -422 -3,681 -3,832 -2,574 -4,196 -3,162 -2,585 -70.03%
NP -10,665 10,477 30,345 9,477 -54,226 18,272 49,249 -
-
NP to SH -7,784 9,340 26,813 8,022 -47,333 15,773 44,160 -
-
Tax Rate - 26.00% 11.21% 21.36% - 14.75% 4.99% -
Total Cost 271,965 302,090 312,871 275,934 282,195 321,829 358,216 -16.73%
-
Net Worth 565,613 580,778 566,806 533,666 510,443 549,004 538,254 3.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,773 - - - 6,461 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 565,613 580,778 566,806 533,666 510,443 549,004 538,254 3.35%
NOSH 338,690 339,636 339,405 339,915 323,065 290,478 289,384 11.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.08% 3.35% 8.84% 3.32% -23.79% 5.37% 12.09% -
ROE -1.38% 1.61% 4.73% 1.50% -9.27% 2.87% 8.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.15 92.03 101.12 83.97 70.56 117.08 140.80 -32.96%
EPS -2.11 2.75 7.90 2.36 -14.65 5.43 15.26 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.67 1.71 1.67 1.57 1.58 1.89 1.86 -6.91%
Adjusted Per Share Value based on latest NOSH - 339,915
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.97 51.40 56.44 46.93 37.49 55.93 67.00 -25.57%
EPS -1.28 1.54 4.41 1.32 -7.78 2.59 7.26 -
DPS 1.11 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.9301 0.955 0.932 0.8775 0.8394 0.9028 0.8851 3.35%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.35 1.53 1.16 0.68 1.19 2.21 2.30 -
P/RPS 1.75 1.66 1.15 0.81 1.69 1.89 1.63 4.83%
P/EPS -58.74 55.64 14.68 28.81 -8.12 40.70 15.07 -
EY -1.70 1.80 6.81 3.47 -12.31 2.46 6.63 -
DY 1.48 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 0.81 0.89 0.69 0.43 0.75 1.17 1.24 -24.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 19/08/09 27/05/09 27/02/09 19/11/08 20/08/08 -
Price 1.22 1.42 1.47 0.97 0.95 1.07 2.35 -
P/RPS 1.58 1.54 1.45 1.16 1.35 0.91 1.67 -3.61%
P/EPS -53.08 51.64 18.61 41.10 -6.48 19.71 15.40 -
EY -1.88 1.94 5.37 2.43 -15.42 5.07 6.49 -
DY 1.64 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.73 0.83 0.88 0.62 0.60 0.57 1.26 -30.43%

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