[PBSB] YoY TTM 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- -196.43%
YoY- -103.49%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,703,109 1,981,303 1,560,170 1,169,163 1,379,696 1,026,388 643,815 17.58%
PBT -66,853 -8,664 157,980 10,356 101,638 98,880 86,390 -
Tax -38,119 -18,833 -14,198 -14,283 -5,258 -2,240 -6,481 34.31%
NP -104,972 -27,497 143,782 -3,927 96,380 96,640 79,909 -
-
NP to SH -96,442 -22,889 143,871 -3,158 90,463 91,896 72,395 -
-
Tax Rate - - 8.99% 137.92% 5.17% 2.27% 7.50% -
Total Cost 1,808,081 2,008,800 1,416,388 1,173,090 1,283,316 929,748 563,906 21.41%
-
Net Worth 683,324 865,787 909,617 339,636 549,004 496,422 484,901 5.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 10,775 6,773 6,461 17,112 26,730 31,276 -
Div Payout % - 0.00% 4.71% 0.00% 18.92% 29.09% 43.20% -
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 683,324 865,787 909,617 339,636 549,004 496,422 484,901 5.87%
NOSH 509,943 506,308 538,235 339,636 290,478 277,330 257,926 12.01%
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 -6.16% -1.39% 9.22% -0.34% 6.99% 9.42% 12.41% -
ROE -14.11% -2.64% 15.82% -0.93% 16.48% 18.51% 14.93% -
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 333.98 391.32 289.87 344.24 474.97 370.10 249.61 4.96%
EPS -18.91 -4.52 26.73 -0.93 31.14 33.14 28.07 -
DPS 0.00 2.13 1.26 1.90 6.00 9.64 12.13 -
NAPS 1.34 1.71 1.69 1.00 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 280.06 325.80 256.55 192.25 226.87 168.78 105.87 17.58%
EPS -15.86 -3.76 23.66 -0.52 14.88 15.11 11.90 -
DPS 0.00 1.77 1.11 1.06 2.81 4.40 5.14 -
NAPS 1.1236 1.4237 1.4958 0.5585 0.9028 0.8163 0.7974 5.87%
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 0.23 0.20 0.38 0.44 0.47 1.28 1.05 -22.34%
P/EPS -4.02 -17.47 4.15 -164.55 7.10 14.33 9.33 -
EY -24.88 -5.72 24.08 -0.61 14.09 6.98 10.71 -
DY 0.00 2.69 1.13 1.24 2.71 2.03 4.63 -
P/NAPS 0.57 0.46 0.66 1.53 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 0.21 0.20 0.41 0.41 0.23 1.17 1.23 -25.49%
P/EPS -3.70 -17.25 4.45 -152.72 3.44 13.07 10.90 -
EY -27.02 -5.80 22.46 -0.65 29.11 7.65 9.17 -
DY 0.00 2.73 1.06 1.34 5.61 2.23 3.96 -
P/NAPS 0.52 0.46 0.70 1.42 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