[PBSB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.57%
YoY- 14.42%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,288,493 1,379,696 1,338,956 1,268,315 1,194,949 1,026,388 887,473 28.07%
PBT 49,408 101,638 106,000 100,543 99,799 98,880 97,385 -36.25%
Tax -11,596 -5,258 -5,088 -3,643 -3,629 -2,240 -1,036 396.72%
NP 37,812 96,380 100,912 96,900 96,170 96,640 96,349 -46.24%
-
NP to SH 36,665 90,463 96,821 94,544 93,083 91,896 90,786 -45.21%
-
Tax Rate 23.47% 5.17% 4.80% 3.62% 3.64% 2.27% 1.06% -
Total Cost 1,250,681 1,283,316 1,238,044 1,171,415 1,098,779 929,748 791,124 35.51%
-
Net Worth 510,443 549,004 538,254 500,390 484,851 496,422 480,939 4.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,461 17,112 17,112 25,357 30,674 26,730 31,889 -65.33%
Div Payout % 17.62% 18.92% 17.67% 26.82% 32.95% 29.09% 35.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 510,443 549,004 538,254 500,390 484,851 496,422 480,939 4.03%
NOSH 323,065 290,478 289,384 289,242 285,206 277,330 274,822 11.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.93% 6.99% 7.54% 7.64% 8.05% 9.42% 10.86% -
ROE 7.18% 16.48% 17.99% 18.89% 19.20% 18.51% 18.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 398.83 474.97 462.69 438.49 418.98 370.10 322.93 15.03%
EPS 11.35 31.14 33.46 32.69 32.64 33.14 33.03 -50.78%
DPS 2.00 6.00 5.91 8.77 10.76 9.64 11.60 -68.85%
NAPS 1.58 1.89 1.86 1.73 1.70 1.79 1.75 -6.55%
Adjusted Per Share Value based on latest NOSH - 289,242
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 211.88 226.87 220.17 208.56 196.49 168.78 145.93 28.07%
EPS 6.03 14.88 15.92 15.55 15.31 15.11 14.93 -45.21%
DPS 1.06 2.81 2.81 4.17 5.04 4.40 5.24 -65.37%
NAPS 0.8394 0.9028 0.8851 0.8228 0.7973 0.8163 0.7908 4.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.19 2.21 2.30 3.25 4.67 4.75 4.90 -
P/RPS 0.30 0.47 0.50 0.74 1.11 1.28 1.52 -65.93%
P/EPS 10.49 7.10 6.87 9.94 14.31 14.33 14.83 -20.52%
EY 9.54 14.09 14.55 10.06 6.99 6.98 6.74 25.93%
DY 1.68 2.71 2.57 2.70 2.30 2.03 2.37 -20.41%
P/NAPS 0.75 1.17 1.24 1.88 2.75 2.65 2.80 -58.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 19/11/08 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 -
Price 0.95 1.07 2.35 2.74 3.90 4.33 4.65 -
P/RPS 0.24 0.23 0.51 0.62 0.93 1.17 1.44 -69.54%
P/EPS 8.37 3.44 7.02 8.38 11.95 13.07 14.08 -29.18%
EY 11.95 29.11 14.24 11.93 8.37 7.65 7.10 41.27%
DY 2.11 5.61 2.52 3.20 2.76 2.23 2.50 -10.64%
P/NAPS 0.60 0.57 1.26 1.58 2.29 2.42 2.66 -62.77%

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