[PBSB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 26.81%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,273,066 1,493,325 1,298,870 941,194 1,060,524 875,777 504,530 16.66%
PBT 8,012 11,573 168,223 60,386 99,438 97,599 83,051 -32.25%
Tax -15,523 -15,414 -13,776 -10,087 -7,400 -5,771 -6,564 15.41%
NP -7,511 -3,841 154,447 50,299 92,038 91,828 76,487 -
-
NP to SH -7,061 958 151,655 44,175 83,998 86,618 70,040 -
-
Tax Rate 193.75% 133.19% 8.19% 16.70% 7.44% 5.91% 7.90% -
Total Cost 1,280,577 1,497,166 1,144,423 890,895 968,486 783,949 428,043 20.01%
-
Net Worth 677,882 866,980 853,754 580,178 548,002 487,672 473,822 6.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 13,622 25,203 -
Div Payout % - - - - - 15.73% 35.98% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 677,882 866,980 853,754 580,178 548,002 487,672 473,822 6.14%
NOSH 505,882 507,006 505,179 339,285 289,948 272,442 252,033 12.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.59% -0.26% 11.89% 5.34% 8.68% 10.49% 15.16% -
ROE -1.04% 0.11% 17.76% 7.61% 15.33% 17.76% 14.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 251.65 294.54 257.11 277.40 365.76 321.45 200.18 3.88%
EPS -1.40 0.19 30.02 13.02 28.97 31.76 27.79 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 10.00 -
NAPS 1.34 1.71 1.69 1.71 1.89 1.79 1.88 -5.48%
Adjusted Per Share Value based on latest NOSH - 339,636
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 209.34 245.56 213.58 154.77 174.39 144.01 82.96 16.66%
EPS -1.16 0.16 24.94 7.26 13.81 14.24 11.52 -
DPS 0.00 0.00 0.00 0.00 0.00 2.24 4.14 -
NAPS 1.1147 1.4256 1.4039 0.954 0.9011 0.8019 0.7791 6.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.76 0.79 1.11 1.53 2.21 4.75 2.62 -
P/RPS 0.30 0.27 0.43 0.55 0.60 1.48 1.31 -21.76%
P/EPS -54.45 418.09 3.70 11.75 7.63 14.94 9.43 -
EY -1.84 0.24 27.05 8.51 13.11 6.69 10.61 -
DY 0.00 0.00 0.00 0.00 0.00 1.05 3.82 -
P/NAPS 0.57 0.46 0.66 0.89 1.17 2.65 1.39 -13.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 23/11/11 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 -
Price 0.70 0.78 1.19 1.42 1.07 4.33 3.06 -
P/RPS 0.28 0.26 0.46 0.51 0.29 1.35 1.53 -24.63%
P/EPS -50.15 412.80 3.96 10.91 3.69 13.62 11.01 -
EY -1.99 0.24 25.23 9.17 27.07 7.34 9.08 -
DY 0.00 0.00 0.00 0.00 0.00 1.15 3.27 -
P/NAPS 0.52 0.46 0.70 0.83 0.57 2.42 1.63 -17.32%

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