[PBSB] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -286.31%
YoY- -169.18%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,703,109 1,802,785 1,880,141 1,923,368 1,981,303 1,987,835 1,974,809 -9.37%
PBT -66,853 -76,290 -59,313 -63,292 -8,664 27,038 38,067 -
Tax -38,119 -36,769 -36,863 -38,010 -18,833 -19,682 -19,141 58.09%
NP -104,972 -113,059 -96,176 -101,302 -27,497 7,356 18,926 -
-
NP to SH -96,442 -103,573 -87,966 -88,423 -22,889 9,204 21,083 -
-
Tax Rate - - - - - 72.79% 50.28% -
Total Cost 1,808,081 1,915,844 1,976,317 2,024,670 2,008,800 1,980,479 1,955,883 -5.08%
-
Net Worth 683,324 680,555 505,412 714,752 865,787 507,722 507,676 21.84%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 10,775 10,775 10,775 -
Div Payout % - - - - 0.00% 117.07% 51.11% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 683,324 680,555 505,412 714,752 865,787 507,722 507,676 21.84%
NOSH 509,943 500,408 505,412 506,917 506,308 507,722 507,676 0.29%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -6.16% -6.27% -5.12% -5.27% -1.39% 0.37% 0.96% -
ROE -14.11% -15.22% -17.40% -12.37% -2.64% 1.81% 4.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 333.98 360.26 372.00 379.42 391.32 391.52 388.99 -9.64%
EPS -18.91 -20.70 -17.40 -17.44 -4.52 1.81 4.15 -
DPS 0.00 0.00 0.00 0.00 2.13 2.12 2.12 -
NAPS 1.34 1.36 1.00 1.41 1.71 1.00 1.00 21.48%
Adjusted Per Share Value based on latest NOSH - 506,917
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 280.06 296.45 309.17 316.27 325.80 326.88 324.73 -9.37%
EPS -15.86 -17.03 -14.46 -14.54 -3.76 1.51 3.47 -
DPS 0.00 0.00 0.00 0.00 1.77 1.77 1.77 -
NAPS 1.1236 1.1191 0.8311 1.1753 1.4237 0.8349 0.8348 21.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.76 0.77 0.78 0.76 0.79 0.99 1.13 -
P/RPS 0.23 0.21 0.21 0.20 0.20 0.25 0.29 -14.28%
P/EPS -4.02 -3.72 -4.48 -4.36 -17.47 54.61 27.21 -
EY -24.88 -26.88 -22.31 -22.95 -5.72 1.83 3.68 -
DY 0.00 0.00 0.00 0.00 2.69 2.14 1.88 -
P/NAPS 0.57 0.57 0.78 0.54 0.46 0.99 1.13 -36.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 28/08/12 10/05/12 24/02/12 23/11/11 24/08/11 30/05/11 -
Price 0.70 0.79 0.76 0.84 0.78 0.83 1.00 -
P/RPS 0.21 0.22 0.20 0.22 0.20 0.21 0.26 -13.23%
P/EPS -3.70 -3.82 -4.37 -4.82 -17.25 45.79 24.08 -
EY -27.02 -26.20 -22.90 -20.77 -5.80 2.18 4.15 -
DY 0.00 0.00 0.00 0.00 2.73 2.56 2.12 -
P/NAPS 0.52 0.58 0.76 0.60 0.46 0.83 1.00 -35.25%

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