[PBSB] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[PBSB] PBS BERHAD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -1.52%

YoY- 4103.24%

Quarter Report

2nd Q 30.06.2010 - Accounts & Notes.pdf

Latest QR

Upcoming QR

PBSB's Result

PBSB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,468,663	1,802,785	1,987,835	1,338,706	1,196,697	1,338,956	887,473	8.74%
YoY %	-18.53%	-9.31%	48.49%	11.87%	-10.62%	50.87%	-	-
Horiz. %	165.49%	203.14%	223.99%	150.84%	134.84%	150.87%	100.00%	-
PBT	-56,871	-76,290	27,038	145,916	17,632	106,000	97,385	-
YoY %	25.45%	-382.16%	-81.47%	727.56%	-83.37%	8.85%	-	-
Horiz. %	-58.40%	-78.34%	27.76%	149.83%	18.11%	108.85%	100.00%	-
Tax	-14,635	-36,769	-19,682	-12,108	-13,764	-5,088	-1,036	55.41%
YoY %	60.20%	-86.82%	-62.55%	12.03%	-170.52%	-391.12%	-	-
Horiz. %	1,412.64%	3,549.13%	1,899.81%	1,168.73%	1,328.57%	491.12%	100.00%	-
NP	-71,506	-113,059	7,356	133,808	3,868	100,912	96,349	-
YoY %	36.75%	-1,636.96%	-94.50%	3,359.36%	-96.17%	4.74%	-	-
Horiz. %	-74.22%	-117.34%	7.63%	138.88%	4.01%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-63,261	-103,573	9,204	137,656	3,275	96,821	90,786	-
YoY %	38.92%	-1,225.30%	-93.31%	4,103.24%	-96.62%	6.65%	-	-
Horiz. %	-69.68%	-114.08%	10.14%	151.63%	3.61%	106.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	72.79%	8.30%	78.06%	4.80%	1.06%	-
YoY %	-	-	776.99%	-89.37%	1,526.25%	352.83%	-	-
Horiz. %	-	-	6,866.98%	783.02%	7,364.15%	452.83%	100.00%	-
Total Cost	1,540,169	1,915,844	1,980,479	1,204,898	1,192,829	1,238,044	791,124	11.73%
YoY %	-19.61%	-3.26%	64.37%	1.01%	-3.65%	56.49%	-	-
Horiz. %	194.68%	242.17%	250.34%	152.30%	150.78%	156.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	531,065	680,555	507,722	857,176	339,405	538,254	480,939	1.66%
YoY %	-21.97%	34.04%	-40.77%	152.55%	-36.94%	11.92%	-	-
Horiz. %	110.42%	141.51%	105.57%	178.23%	70.57%	111.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	10,775	6,773	6,461	17,112	31,889	-
YoY %	-	-	59.09%	4.83%	-62.24%	-46.34%	-	-
Horiz. %	-	-	33.79%	21.24%	20.26%	53.66%	100.00%	-
Div Payout %	-	-	117.07%	4.92%	197.29%	17.67%	35.13%	-
YoY %	-	-	2,279.47%	-97.51%	1,016.53%	-49.70%	-	-
Horiz. %	-	-	333.25%	14.01%	561.60%	50.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	531,065	680,555	507,722	857,176	339,405	538,254	480,939	1.66%
YoY %	-21.97%	34.04%	-40.77%	152.55%	-36.94%	11.92%	-	-
Horiz. %	110.42%	141.51%	105.57%	178.23%	70.57%	111.92%	100.00%	-
NOSH	510,639	500,408	507,722	539,104	339,405	289,384	274,822	10.86%
YoY %	2.04%	-1.44%	-5.82%	58.84%	17.29%	5.30%	-	-
Horiz. %	185.81%	182.08%	184.75%	196.16%	123.50%	105.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	-4.87%	-6.27%	0.37%	10.00%	0.32%	7.54%	10.86%	-
YoY %	22.33%	-1,794.59%	-96.30%	3,025.00%	-95.76%	-30.57%	-	-
Horiz. %	-44.84%	-57.73%	3.41%	92.08%	2.95%	69.43%	100.00%	-
ROE	-11.91%	-15.22%	1.81%	16.06%	0.96%	17.99%	18.88%	-
YoY %	21.75%	-940.88%	-88.73%	1,572.92%	-94.66%	-4.71%	-	-
Horiz. %	-63.08%	-80.61%	9.59%	85.06%	5.08%	95.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	287.61	360.26	391.52	248.32	352.59	462.69	322.93	-1.91%
YoY %	-20.17%	-7.98%	57.67%	-29.57%	-23.80%	43.28%	-	-
Horiz. %	89.06%	111.56%	121.24%	76.90%	109.18%	143.28%	100.00%	-
EPS	-12.39	-20.70	1.81	25.53	0.96	33.46	33.03	-
YoY %	40.14%	-1,243.65%	-92.91%	2,559.38%	-97.13%	1.30%	-	-
Horiz. %	-37.51%	-62.67%	5.48%	77.29%	2.91%	101.30%	100.00%	-
DPS	0.00	0.00	2.12	1.26	1.90	5.91	11.60	-
YoY %	0.00%	0.00%	68.25%	-33.68%	-67.85%	-49.05%	-	-
Horiz. %	0.00%	0.00%	18.28%	10.86%	16.38%	50.95%	100.00%	-
NAPS	1.04	1.36	1.00	1.59	1.00	1.86	1.75	-8.30%
YoY %	-23.53%	36.00%	-37.11%	59.00%	-46.24%	6.29%	-	-
Horiz. %	59.43%	77.71%	57.14%	90.86%	57.14%	106.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 539,104
RPS	241.50	296.45	326.88	220.13	196.78	220.17	145.93	8.74%
YoY %	-18.54%	-9.31%	48.49%	11.87%	-10.62%	50.87%	-	-
Horiz. %	165.49%	203.15%	224.00%	150.85%	134.85%	150.87%	100.00%	-
EPS	-10.40	-17.03	1.51	22.64	0.54	15.92	14.93	-
YoY %	38.93%	-1,227.81%	-93.33%	4,092.59%	-96.61%	6.63%	-	-
Horiz. %	-69.66%	-114.07%	10.11%	151.64%	3.62%	106.63%	100.00%	-
DPS	0.00	0.00	1.77	1.11	1.06	2.81	5.24	-
YoY %	0.00%	0.00%	59.46%	4.72%	-62.28%	-46.37%	-	-
Horiz. %	0.00%	0.00%	33.78%	21.18%	20.23%	53.63%	100.00%	-
NAPS	0.8733	1.1191	0.8349	1.4095	0.5581	0.8851	0.7908	1.66%
YoY %	-21.96%	34.04%	-40.77%	152.55%	-36.94%	11.92%	-	-
Horiz. %	110.43%	141.51%	105.58%	178.24%	70.57%	111.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.455	0.77	0.99	1.08	1.16	2.30	4.90	-
P/RPS	0.16	0.21	0.25	0.43	0.33	0.50	1.52	-31.26%
YoY %	-23.81%	-16.00%	-41.86%	30.30%	-34.00%	-67.11%	-	-
Horiz. %	10.53%	13.82%	16.45%	28.29%	21.71%	32.89%	100.00%	-
P/EPS	-3.67	-3.72	54.61	4.23	120.22	6.87	14.83	-
YoY %	1.34%	-106.81%	1,191.02%	-96.48%	1,649.93%	-53.67%	-	-
Horiz. %	-24.75%	-25.08%	368.24%	28.52%	810.65%	46.33%	100.00%	-
EY	-27.23	-26.88	1.83	23.64	0.83	14.55	6.74	-
YoY %	-1.30%	-1,568.85%	-92.26%	2,748.19%	-94.30%	115.88%	-	-
Horiz. %	-404.01%	-398.81%	27.15%	350.74%	12.31%	215.88%	100.00%	-
DY	0.00	0.00	2.14	1.16	1.64	2.57	2.37	-
YoY %	0.00%	0.00%	84.48%	-29.27%	-36.19%	8.44%	-	-
Horiz. %	0.00%	0.00%	90.30%	48.95%	69.20%	108.44%	100.00%	-
P/NAPS	0.44	0.57	0.99	0.68	1.16	1.24	2.80	-26.51%
YoY %	-22.81%	-42.42%	45.59%	-41.38%	-6.45%	-55.71%	-	-
Horiz. %	15.71%	20.36%	35.36%	24.29%	41.43%	44.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	24/08/11	25/08/10	19/08/09	20/08/08	08/08/07	-
Price	0.35	0.79	0.83	1.11	1.47	2.35	4.65	-
P/RPS	0.12	0.22	0.21	0.45	0.42	0.51	1.44	-33.88%
YoY %	-45.45%	4.76%	-53.33%	7.14%	-17.65%	-64.58%	-	-
Horiz. %	8.33%	15.28%	14.58%	31.25%	29.17%	35.42%	100.00%	-
P/EPS	-2.83	-3.82	45.79	4.35	152.34	7.02	14.08	-
YoY %	25.92%	-108.34%	952.64%	-97.14%	2,070.09%	-50.14%	-	-
Horiz. %	-20.10%	-27.13%	325.21%	30.89%	1,081.96%	49.86%	100.00%	-
EY	-35.40	-26.20	2.18	23.00	0.66	14.24	7.10	-
YoY %	-35.11%	-1,301.83%	-90.52%	3,384.85%	-95.37%	100.56%	-	-
Horiz. %	-498.59%	-369.01%	30.70%	323.94%	9.30%	200.56%	100.00%	-
DY	0.00	0.00	2.56	1.13	1.30	2.52	2.50	-
YoY %	0.00%	0.00%	126.55%	-13.08%	-48.41%	0.80%	-	-
Horiz. %	0.00%	0.00%	102.40%	45.20%	52.00%	100.80%	100.00%	-
P/NAPS	0.34	0.58	0.83	0.70	1.47	1.26	2.66	-29.00%
YoY %	-41.38%	-30.12%	18.57%	-52.38%	16.67%	-52.63%	-	-
Horiz. %	12.78%	21.80%	31.20%	26.32%	55.26%	47.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos