[PBSB] YoY Cumulative 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- 334.24%
YoY- -48.94%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 845,243 965,826 764,839 628,627 720,423 576,416 344,084 16.14%
PBT 8,055 21,053 142,001 46,228 78,004 71,803 58,750 -28.16%
Tax -9,251 -10,492 -8,005 -6,406 -4,238 -2,779 -4,776 11.63%
NP -1,196 10,561 133,996 39,822 73,766 69,024 53,974 -
-
NP to SH 2,346 17,496 136,100 34,835 68,225 64,487 49,019 -39.71%
-
Tax Rate 114.85% 49.84% 5.64% 13.86% 5.43% 3.87% 8.13% -
Total Cost 846,439 955,265 630,843 588,805 646,657 507,392 290,110 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 - - - - - 13,516 16,581 -
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 0.34% 3.45% 17.51% 6.15% 12.67% 13.63% 10.46% -
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 168.66 190.23 156.45 185.33 248.78 213.23 166.01 0.26%
EPS 0.47 3.45 27.84 10.27 23.56 23.86 23.65 -47.92%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 8.00 -
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 138.99 158.82 125.77 103.37 118.46 94.78 56.58 16.14%
EPS 0.39 2.88 22.38 5.73 11.22 10.60 8.06 -39.60%
DPS 0.00 0.00 0.00 0.00 0.00 2.22 2.73 -
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 0.46 0.52 0.69 0.63 0.92 2.30 1.89 -20.96%
P/EPS 164.49 28.73 3.88 11.30 9.76 20.54 13.28 52.05%
EY 0.61 3.48 25.78 8.85 10.24 4.87 7.53 -34.19%
DY 0.00 0.00 0.00 0.00 0.00 1.02 2.55 -
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 0.47 0.44 0.71 0.79 0.94 2.18 1.81 -20.11%
P/EPS 168.76 24.09 3.99 14.31 9.97 19.49 12.68 53.88%
EY 0.59 4.15 25.08 6.99 10.03 5.13 7.88 -35.05%
DY 0.00 0.00 0.00 0.00 0.00 1.08 2.67 -
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