[PBSB] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -8.85%
YoY- -14.87%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 124,234 130,649 134,826 140,585 143,866 139,228 136,881 -6.27%
PBT 5,614 9,053 13,615 18,200 20,874 20,829 20,827 -58.37%
Tax -2,134 -3,434 -4,968 -4,326 -5,653 -4,758 -4,853 -42.26%
NP 3,480 5,619 8,647 13,874 15,221 16,071 15,974 -63.89%
-
NP to SH 3,480 5,619 8,647 13,874 15,221 16,071 15,974 -63.89%
-
Tax Rate 38.01% 37.93% 36.49% 23.77% 27.08% 22.84% 23.30% -
Total Cost 120,754 125,030 126,179 126,711 128,645 123,157 120,907 -0.08%
-
Net Worth 89,550 89,152 58,666 93,521 87,849 84,752 81,563 6.44%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 89,550 89,152 58,666 93,521 87,849 84,752 81,563 6.44%
NOSH 34,980 35,238 29,333 36,675 34,999 35,021 35,005 -0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.80% 4.30% 6.41% 9.87% 10.58% 11.54% 11.67% -
ROE 3.89% 6.30% 14.74% 14.84% 17.33% 18.96% 19.58% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 355.15 370.76 459.63 383.33 411.05 397.55 391.02 -6.22%
EPS 9.95 15.95 29.48 37.83 43.49 45.89 45.63 -63.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.53 2.00 2.55 2.51 2.42 2.33 6.49%
Adjusted Per Share Value based on latest NOSH - 36,675
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 20.43 21.48 22.17 23.12 23.66 22.89 22.51 -6.27%
EPS 0.57 0.92 1.42 2.28 2.50 2.64 2.63 -64.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.1466 0.0965 0.1538 0.1445 0.1394 0.1341 6.47%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.77 1.83 1.60 1.41 1.64 1.20 2.84 -
P/RPS 0.50 0.49 0.35 0.37 0.40 0.30 0.73 -22.35%
P/EPS 17.79 11.48 5.43 3.73 3.77 2.62 6.22 101.87%
EY 5.62 8.71 18.42 26.83 26.52 38.24 16.07 -50.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.80 0.55 0.65 0.50 1.22 -31.68%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 31/05/02 28/02/02 29/11/01 17/08/01 30/05/01 28/02/01 -
Price 1.75 1.76 1.67 1.69 1.73 1.86 2.30 -
P/RPS 0.49 0.47 0.36 0.44 0.42 0.47 0.59 -11.67%
P/EPS 17.59 11.04 5.67 4.47 3.98 4.05 5.04 130.61%
EY 5.68 9.06 17.65 22.38 25.14 24.67 19.84 -56.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.84 0.66 0.69 0.77 0.99 -22.20%

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