[PBSB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 284.1%
YoY- 577.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,512,468 1,880,141 1,974,809 1,189,872 1,260,946 1,268,315 745,762 12.49%
PBT -67,228 -59,313 38,067 152,311 35,289 100,543 90,922 -
Tax -17,843 -36,863 -19,141 -10,125 -12,517 -3,643 -2,221 41.47%
NP -85,071 -96,176 18,926 142,186 22,772 96,900 88,701 -
-
NP to SH -74,839 -87,966 21,083 139,778 20,622 94,544 82,630 -
-
Tax Rate - - 50.28% 6.65% 35.47% 3.62% 2.44% -
Total Cost 1,597,539 1,976,317 1,955,883 1,047,686 1,238,174 1,171,415 657,061 15.94%
-
Net Worth 515,044 505,412 507,676 738,040 339,915 500,390 265,887 11.63%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 10,775 6,773 6,461 25,357 36,182 -
Div Payout % - - 51.11% 4.85% 31.33% 26.82% 43.79% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 515,044 505,412 507,676 738,040 339,915 500,390 265,887 11.63%
NOSH 509,944 505,412 507,676 439,309 339,915 289,242 265,887 11.45%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -5.62% -5.12% 0.96% 11.95% 1.81% 7.64% 11.89% -
ROE -14.53% -17.40% 4.15% 18.94% 6.07% 18.89% 31.08% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 296.59 372.00 388.99 270.85 370.96 438.49 280.48 0.93%
EPS -14.68 -17.40 4.15 31.82 6.07 32.69 31.08 -
DPS 0.00 0.00 2.12 1.54 1.90 8.77 13.61 -
NAPS 1.01 1.00 1.00 1.68 1.00 1.73 1.00 0.16%
Adjusted Per Share Value based on latest NOSH - 439,309
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 248.71 309.17 324.73 195.66 207.35 208.56 122.63 12.49%
EPS -12.31 -14.46 3.47 22.98 3.39 15.55 13.59 -
DPS 0.00 0.00 1.77 1.11 1.06 4.17 5.95 -
NAPS 0.8469 0.8311 0.8348 1.2136 0.5589 0.8228 0.4372 11.63%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.57 0.78 1.13 1.27 0.68 3.25 4.33 -
P/RPS 0.19 0.21 0.29 0.47 0.18 0.74 1.54 -29.42%
P/EPS -3.88 -4.48 27.21 3.99 11.21 9.94 13.93 -
EY -25.75 -22.31 3.68 25.05 8.92 10.06 7.18 -
DY 0.00 0.00 1.88 1.21 2.80 2.70 3.14 -
P/NAPS 0.56 0.78 1.13 0.76 0.68 1.88 4.33 -28.86%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 10/05/12 30/05/11 25/05/10 27/05/09 30/05/08 03/05/07 -
Price 0.565 0.76 1.00 1.00 0.97 2.74 4.88 -
P/RPS 0.19 0.20 0.26 0.37 0.26 0.62 1.74 -30.84%
P/EPS -3.85 -4.37 24.08 3.14 15.99 8.38 15.70 -
EY -25.98 -22.90 4.15 31.82 6.25 11.93 6.37 -
DY 0.00 0.00 2.12 1.54 1.96 3.20 2.79 -
P/NAPS 0.56 0.76 1.00 0.60 0.97 1.58 4.88 -30.26%

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