[PBSB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3308.86%
YoY- 2053.58%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 595,884 511,074 495,718 452,950 99,880 112,120 115,630 198.64%
PBT 75,344 62,573 78,978 65,450 -5,112 -24,136 -4,050 -
Tax -9,804 2,083 2,666 5,282 3,304 5,219 -1,304 284.25%
NP 65,540 64,656 81,645 70,732 -1,808 -18,917 -5,354 -
-
NP to SH 61,168 55,036 70,241 59,428 -1,852 -18,917 -5,354 -
-
Tax Rate 13.01% -3.33% -3.38% -8.07% - - - -
Total Cost 530,344 446,418 414,073 382,218 101,688 131,037 120,985 168.08%
-
Net Worth 437,503 261,917 147,792 94,450 51,210 51,434 72,126 232.96%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 16,509 22,238 23,646 14,167 - - - -
Div Payout % 26.99% 40.41% 33.67% 23.84% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 437,503 261,917 147,792 94,450 51,210 51,434 72,126 232.96%
NOSH 206,369 123,546 147,792 94,450 35,075 34,989 35,013 226.64%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.00% 12.65% 16.47% 15.62% -1.81% -16.87% -4.63% -
ROE 13.98% 21.01% 47.53% 62.92% -3.62% -36.78% -7.42% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 288.75 413.67 335.41 479.57 284.76 320.44 330.25 -8.57%
EPS 29.64 27.23 37.43 46.74 -3.96 -54.05 -15.29 -
DPS 8.00 18.00 16.00 15.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 1.00 1.00 1.46 1.47 2.06 1.93%
Adjusted Per Share Value based on latest NOSH - 142,210
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 97.99 84.04 81.51 74.48 16.42 18.44 19.01 198.69%
EPS 10.06 9.05 11.55 9.77 -0.30 -3.11 -0.88 -
DPS 2.71 3.66 3.89 2.33 0.00 0.00 0.00 -
NAPS 0.7194 0.4307 0.243 0.1553 0.0842 0.0846 0.1186 232.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.11 2.06 2.16 1.70 1.73 1.68 1.58 -
P/RPS 0.73 0.50 0.64 0.35 0.61 0.52 0.48 32.28%
P/EPS 7.12 4.62 4.54 2.70 -32.77 -3.11 -10.33 -
EY 14.05 21.62 22.00 37.01 -3.05 -32.18 -9.68 -
DY 3.79 8.74 7.41 8.82 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 2.16 1.70 1.18 1.14 0.77 19.05%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 -
Price 2.71 2.24 1.97 2.24 1.76 2.24 1.72 -
P/RPS 0.94 0.54 0.59 0.47 0.62 0.70 0.52 48.44%
P/EPS 9.14 5.03 4.15 3.56 -33.33 -4.14 -11.25 -
EY 10.94 19.89 24.13 28.09 -3.00 -24.14 -8.89 -
DY 2.95 8.04 8.12 6.70 0.00 0.00 0.00 -
P/NAPS 1.28 1.06 1.97 2.24 1.21 1.52 0.83 33.51%

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