[PBSB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 117.12%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,690,486 1,931,652 1,529,678 1,257,254 1,440,846 1,152,832 688,168 16.14%
PBT 16,110 42,106 284,002 92,456 156,008 143,606 117,500 -28.16%
Tax -18,502 -20,984 -16,010 -12,812 -8,476 -5,558 -9,552 11.63%
NP -2,392 21,122 267,992 79,644 147,532 138,048 107,948 -
-
NP to SH 4,692 34,992 272,200 69,670 136,450 128,974 98,038 -39.71%
-
Tax Rate 114.85% 49.84% 5.64% 13.86% 5.43% 3.87% 8.13% -
Total Cost 1,692,878 1,910,530 1,261,686 1,177,610 1,293,314 1,014,784 580,220 19.51%
-
Net Worth 681,560 507,707 777,295 566,450 538,618 473,076 468,426 6.44%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 27,032 33,162 -
Div Payout % - - - - - 20.96% 33.83% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 681,560 507,707 777,295 566,450 538,618 473,076 468,426 6.44%
NOSH 501,147 507,707 488,864 339,191 289,579 270,329 207,268 15.83%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.14% 1.09% 17.52% 6.33% 10.24% 11.97% 15.69% -
ROE 0.69% 6.89% 35.02% 12.30% 25.33% 27.26% 20.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 337.32 380.47 312.90 370.66 497.56 426.45 332.02 0.26%
EPS 0.94 6.90 55.68 20.54 47.12 47.72 47.30 -47.92%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 16.00 -
NAPS 1.36 1.00 1.59 1.67 1.86 1.75 2.26 -8.10%
Adjusted Per Share Value based on latest NOSH - 339,405
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 277.98 317.64 251.54 206.74 236.93 189.57 113.16 16.14%
EPS 0.77 5.75 44.76 11.46 22.44 21.21 16.12 -39.73%
DPS 0.00 0.00 0.00 0.00 0.00 4.45 5.45 -
NAPS 1.1207 0.8349 1.2782 0.9315 0.8857 0.7779 0.7703 6.44%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.77 0.99 1.08 1.16 2.30 4.90 3.14 -
P/RPS 0.23 0.26 0.35 0.31 0.46 1.15 0.95 -21.03%
P/EPS 82.24 14.36 1.94 5.65 4.88 10.27 6.64 52.04%
EY 1.22 6.96 51.56 17.71 20.49 9.74 15.06 -34.19%
DY 0.00 0.00 0.00 0.00 0.00 2.04 5.10 -
P/NAPS 0.57 0.99 0.68 0.69 1.24 2.80 1.39 -13.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 19/08/09 20/08/08 08/08/07 29/08/06 -
Price 0.79 0.83 1.11 1.47 2.35 4.65 3.00 -
P/RPS 0.23 0.22 0.35 0.40 0.47 1.09 0.90 -20.32%
P/EPS 84.38 12.04 1.99 7.16 4.99 9.75 6.34 53.88%
EY 1.19 8.30 50.16 13.97 20.05 10.26 15.77 -34.96%
DY 0.00 0.00 0.00 0.00 0.00 2.15 5.33 -
P/NAPS 0.58 0.83 0.70 0.88 1.26 2.66 1.33 -12.90%

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