[PBSB] QoQ 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- 1531.26%
YoY- 1288.79%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
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 487,978 534,031 492,050 272,789 261,300 312,567 343,216 26.36%
PBT -20,237 26,222 27,782 114,219 -10,243 14,158 34,177 -
Tax -3,419 -5,771 -5,815 -2,190 -422 -3,681 -3,832 -7.30%
NP -23,656 20,451 21,967 112,029 -10,665 10,477 30,345 -
-
NP to SH -23,847 15,555 24,691 111,409 -7,784 9,340 26,813 -
-
Tax Rate - 22.01% 20.93% 1.92% - 26.00% 11.21% -
Total Cost 511,634 513,580 470,083 160,760 271,965 302,090 312,871 38.67%
-
Net Worth 888,982 909,617 857,176 738,040 565,613 580,778 566,806 34.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 10,775 - - - 6,773 - - -
Div Payout % 0.00% - - - 0.00% - - -
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 888,982 909,617 857,176 738,040 565,613 580,778 566,806 34.88%
NOSH 538,776 538,235 539,104 439,309 338,690 339,636 339,405 35.96%
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 -4.85% 3.83% 4.46% 41.07% -4.08% 3.35% 8.84% -
ROE -2.68% 1.71% 2.88% 15.10% -1.38% 1.61% 4.73% -
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 90.57 99.22 91.27 62.09 77.15 92.03 101.12 -7.06%
EPS -4.44 2.89 4.58 25.36 -2.11 2.75 7.90 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.65 1.69 1.59 1.68 1.67 1.71 1.67 -0.79%
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 80.24 87.81 80.91 44.86 42.97 51.40 56.44 26.35%
EPS -3.92 2.56 4.06 18.32 -1.28 1.54 4.41 -
DPS 1.77 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 1.4618 1.4958 1.4095 1.2136 0.9301 0.955 0.932 34.88%
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 1.35 1.12 1.18 2.05 1.75 1.66 1.15 11.24%
P/EPS -27.56 38.41 23.58 5.01 -58.74 55.64 14.68 -
EY -3.63 2.60 4.24 19.97 -1.70 1.80 6.81 -
DY 1.64 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.74 0.66 0.68 0.76 0.81 0.89 0.69 4.76%
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 1.30 1.20 1.22 1.61 1.58 1.54 1.45 -7.00%
P/EPS -26.66 41.18 24.24 3.94 -53.08 51.64 18.61 -
EY -3.75 2.43 4.13 25.36 -1.88 1.94 5.37 -
DY 1.69 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 0.72 0.70 0.70 0.60 0.73 0.83 0.88 -12.48%

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