[PBSB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[PBSB] PBS BERHAD

Announcement Date

27-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -59.47%

YoY- -60.61%

Quarter Report

4th Q - 31.12.2008 - BS & Notes.pdf

Latest QR

Upcoming QR

PBSB's Result

PBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	1,169,163	1,196,697	1,260,946	1,288,493	1,379,696	1,338,956	1,268,315	-5.27%
YoY %	-2.30%	-5.10%	-2.14%	-6.61%	3.04%	5.57%	-	-
Horiz. %	92.18%	94.35%	99.42%	101.59%	108.78%	105.57%	100.00%	-
PBT	10,356	17,632	35,289	49,408	101,638	106,000	100,543	-77.99%
YoY %	-41.27%	-50.04%	-28.58%	-51.39%	-4.12%	5.43%	-	-
Horiz. %	10.30%	17.54%	35.10%	49.14%	101.09%	105.43%	100.00%	-
Tax	-14,283	-13,764	-12,517	-11,596	-5,258	-5,088	-3,643	148.43%
YoY %	-3.77%	-9.96%	-7.94%	-120.54%	-3.34%	-39.67%	-	-
Horiz. %	392.07%	377.82%	343.59%	318.31%	144.33%	139.67%	100.00%	-
NP	-3,927	3,868	22,772	37,812	96,380	100,912	96,900	-
YoY %	-201.53%	-83.01%	-39.78%	-60.77%	-4.49%	4.14%	-	-
Horiz. %	-4.05%	3.99%	23.50%	39.02%	99.46%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,158	3,275	20,622	36,665	90,463	96,821	94,544	-
YoY %	-196.43%	-84.12%	-43.76%	-59.47%	-6.57%	2.41%	-	-
Horiz. %	-3.34%	3.46%	21.81%	38.78%	95.68%	102.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	137.92%	78.06%	35.47%	23.47%	5.17%	4.80%	3.62%	-
YoY %	76.68%	120.07%	51.13%	353.97%	7.71%	32.60%	-	-
Horiz. %	3,809.94%	2,156.35%	979.83%	648.34%	142.82%	132.60%	100.00%	-
Total Cost	1,173,090	1,192,829	1,238,174	1,250,681	1,283,316	1,238,044	1,171,415	0.09%
YoY %	-1.65%	-3.66%	-1.00%	-2.54%	3.66%	5.69%	-	-
Horiz. %	100.14%	101.83%	105.70%	106.77%	109.55%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,636	339,405	339,915	510,443	549,004	538,254	500,390	-22.74%
YoY %	0.07%	-0.15%	-33.41%	-7.02%	2.00%	7.57%	-	-
Horiz. %	67.87%	67.83%	67.93%	102.01%	109.72%	107.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	6,461	6,461	6,461	6,461	17,112	17,112	25,357	-59.77%
YoY %	0.00%	0.00%	0.00%	-62.24%	0.00%	-32.52%	-	-
Horiz. %	25.48%	25.48%	25.48%	25.48%	67.48%	67.48%	100.00%	-
Div Payout %	0.00%	197.29%	31.33%	17.62%	18.92%	17.67%	26.82%	-
YoY %	0.00%	529.72%	77.81%	-6.87%	7.07%	-34.12%	-	-
Horiz. %	0.00%	735.61%	116.82%	65.70%	70.54%	65.88%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	339,636	339,405	339,915	510,443	549,004	538,254	500,390	-22.74%
YoY %	0.07%	-0.15%	-33.41%	-7.02%	2.00%	7.57%	-	-
Horiz. %	67.87%	67.83%	67.93%	102.01%	109.72%	107.57%	100.00%	-
NOSH	339,636	339,405	339,915	323,065	290,478	289,384	289,242	11.29%
YoY %	0.07%	-0.15%	5.22%	11.22%	0.38%	0.05%	-	-
Horiz. %	117.42%	117.34%	117.52%	111.69%	100.43%	100.05%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	-0.34%	0.32%	1.81%	2.93%	6.99%	7.54%	7.64%	-
YoY %	-206.25%	-82.32%	-38.23%	-58.08%	-7.29%	-1.31%	-	-
Horiz. %	-4.45%	4.19%	23.69%	38.35%	91.49%	98.69%	100.00%	-
ROE	-0.93%	0.96%	6.07%	7.18%	16.48%	17.99%	18.89%	-
YoY %	-196.88%	-84.18%	-15.46%	-56.43%	-8.39%	-4.76%	-	-
Horiz. %	-4.92%	5.08%	32.13%	38.01%	87.24%	95.24%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	344.24	352.59	370.96	398.83	474.97	462.69	438.49	-14.88%
YoY %	-2.37%	-4.95%	-6.99%	-16.03%	2.65%	5.52%	-	-
Horiz. %	78.51%	80.41%	84.60%	90.96%	108.32%	105.52%	100.00%	-
EPS	-0.93	0.96	6.07	11.35	31.14	33.46	32.69	-
YoY %	-196.88%	-84.18%	-46.52%	-63.55%	-6.93%	2.36%	-	-
Horiz. %	-2.84%	2.94%	18.57%	34.72%	95.26%	102.36%	100.00%	-
DPS	1.90	1.90	1.90	2.00	6.00	5.91	8.77	-63.89%
YoY %	0.00%	0.00%	-5.00%	-66.67%	1.52%	-32.61%	-	-
Horiz. %	21.66%	21.66%	21.66%	22.81%	68.42%	67.39%	100.00%	-
NAPS	1.00	1.00	1.00	1.58	1.89	1.86	1.73	-30.58%
YoY %	0.00%	0.00%	-36.71%	-16.40%	1.61%	7.51%	-	-
Horiz. %	57.80%	57.80%	57.80%	91.33%	109.25%	107.51%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 323,065
RPS	192.25	196.78	207.35	211.88	226.87	220.17	208.56	-5.27%
YoY %	-2.30%	-5.10%	-2.14%	-6.61%	3.04%	5.57%	-	-
Horiz. %	92.18%	94.35%	99.42%	101.59%	108.78%	105.57%	100.00%	-
EPS	-0.52	0.54	3.39	6.03	14.88	15.92	15.55	-
YoY %	-196.30%	-84.07%	-43.78%	-59.48%	-6.53%	2.38%	-	-
Horiz. %	-3.34%	3.47%	21.80%	38.78%	95.69%	102.38%	100.00%	-
DPS	1.06	1.06	1.06	1.06	2.81	2.81	4.17	-59.83%
YoY %	0.00%	0.00%	0.00%	-62.28%	0.00%	-32.61%	-	-
Horiz. %	25.42%	25.42%	25.42%	25.42%	67.39%	67.39%	100.00%	-
NAPS	0.5585	0.5581	0.5589	0.8394	0.9028	0.8851	0.8228	-22.74%
YoY %	0.07%	-0.14%	-33.42%	-7.02%	2.00%	7.57%	-	-
Horiz. %	67.88%	67.83%	67.93%	102.02%	109.72%	107.57%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.53	1.16	0.68	1.19	2.21	2.30	3.25	-
P/RPS	0.44	0.33	0.18	0.30	0.47	0.50	0.74	-29.26%
YoY %	33.33%	83.33%	-40.00%	-36.17%	-6.00%	-32.43%	-	-
Horiz. %	59.46%	44.59%	24.32%	40.54%	63.51%	67.57%	100.00%	-
P/EPS	-164.55	120.22	11.21	10.49	7.10	6.87	9.94	-
YoY %	-236.87%	972.44%	6.86%	47.75%	3.35%	-30.89%	-	-
Horiz. %	-1,655.43%	1,209.46%	112.78%	105.53%	71.43%	69.11%	100.00%	-
EY	-0.61	0.83	8.92	9.54	14.09	14.55	10.06	-
YoY %	-173.49%	-90.70%	-6.50%	-32.29%	-3.16%	44.63%	-	-
Horiz. %	-6.06%	8.25%	88.67%	94.83%	140.06%	144.63%	100.00%	-
DY	1.24	1.64	2.80	1.68	2.71	2.57	2.70	-40.44%
YoY %	-24.39%	-41.43%	66.67%	-38.01%	5.45%	-4.81%	-	-
Horiz. %	45.93%	60.74%	103.70%	62.22%	100.37%	95.19%	100.00%	-
P/NAPS	1.53	1.16	0.68	0.75	1.17	1.24	1.88	-12.82%
YoY %	31.90%	70.59%	-9.33%	-35.90%	-5.65%	-34.04%	-	-
Horiz. %	81.38%	61.70%	36.17%	39.89%	62.23%	65.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	19/08/09	27/05/09	27/02/09	19/11/08	20/08/08	30/05/08	-
Price	1.42	1.47	0.97	0.95	1.07	2.35	2.74	-
P/RPS	0.41	0.42	0.26	0.24	0.23	0.51	0.62	-24.07%
YoY %	-2.38%	61.54%	8.33%	4.35%	-54.90%	-17.74%	-	-
Horiz. %	66.13%	67.74%	41.94%	38.71%	37.10%	82.26%	100.00%	-
P/EPS	-152.72	152.34	15.99	8.37	3.44	7.02	8.38	-
YoY %	-200.25%	852.72%	91.04%	143.31%	-51.00%	-16.23%	-	-
Horiz. %	-1,822.43%	1,817.90%	190.81%	99.88%	41.05%	83.77%	100.00%	-
EY	-0.65	0.66	6.25	11.95	29.11	14.24	11.93	-
YoY %	-198.48%	-89.44%	-47.70%	-58.95%	104.42%	19.36%	-	-
Horiz. %	-5.45%	5.53%	52.39%	100.17%	244.01%	119.36%	100.00%	-
DY	1.34	1.30	1.96	2.11	5.61	2.52	3.20	-43.99%
YoY %	3.08%	-33.67%	-7.11%	-62.39%	122.62%	-21.25%	-	-
Horiz. %	41.88%	40.62%	61.25%	65.94%	175.31%	78.75%	100.00%	-
P/NAPS	1.42	1.47	0.97	0.60	0.57	1.26	1.58	-6.86%
YoY %	-3.40%	51.55%	61.67%	5.26%	-54.76%	-20.25%	-	-
Horiz. %	89.87%	93.04%	61.39%	37.97%	36.08%	79.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos