[PBSB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 60.28%
YoY- 64.97%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 958,368 655,141 672,706 688,168 595,884 511,074 495,718 55.25%
PBT 101,704 84,332 110,734 117,500 75,344 62,573 78,978 18.38%
Tax -6,556 -3,033 -8,752 -9,552 -9,804 2,083 2,666 -
NP 95,148 81,299 101,982 107,948 65,540 64,656 81,645 10.75%
-
NP to SH 90,416 75,318 93,386 98,038 61,168 55,036 70,241 18.35%
-
Tax Rate 6.45% 3.60% 7.90% 8.13% 13.01% -3.33% -3.38% -
Total Cost 863,220 573,842 570,724 580,220 530,344 446,418 414,073 63.26%
-
Net Worth 265,887 469,312 473,822 468,426 437,503 261,917 147,792 47.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 21,271 38,259 33,604 33,162 16,509 22,238 23,646 -6.81%
Div Payout % 23.53% 50.80% 35.98% 33.83% 26.99% 40.41% 33.67% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 265,887 469,312 473,822 468,426 437,503 261,917 147,792 47.97%
NOSH 265,887 255,061 252,033 207,268 206,369 123,546 147,792 47.97%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.93% 12.41% 15.16% 15.69% 11.00% 12.65% 16.47% -
ROE 34.01% 16.05% 19.71% 20.93% 13.98% 21.01% 47.53% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 360.44 256.86 266.91 332.02 288.75 413.67 335.41 4.91%
EPS 34.04 29.56 37.05 47.30 29.64 27.23 37.43 -6.13%
DPS 8.00 15.00 13.33 16.00 8.00 18.00 16.00 -37.03%
NAPS 1.00 1.84 1.88 2.26 2.12 2.12 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 208,965
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 157.59 107.73 110.62 113.16 97.99 84.04 81.51 55.25%
EPS 14.87 12.39 15.36 16.12 10.06 9.05 11.55 18.36%
DPS 3.50 6.29 5.53 5.45 2.71 3.66 3.89 -6.80%
NAPS 0.4372 0.7717 0.7791 0.7703 0.7194 0.4307 0.243 47.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.33 3.41 2.62 3.14 2.11 2.06 2.16 -
P/RPS 1.20 1.33 0.98 0.95 0.73 0.50 0.64 52.11%
P/EPS 12.73 11.55 7.07 6.64 7.12 4.62 4.54 98.97%
EY 7.85 8.66 14.14 15.06 14.05 21.62 22.00 -49.72%
DY 1.85 4.40 5.09 5.10 3.79 8.74 7.41 -60.38%
P/NAPS 4.33 1.85 1.39 1.39 1.00 0.97 2.16 59.05%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 26/02/07 23/11/06 29/08/06 20/06/06 23/02/06 14/11/05 -
Price 4.88 4.10 3.06 3.00 2.71 2.24 1.97 -
P/RPS 1.35 1.60 1.15 0.90 0.94 0.54 0.59 73.72%
P/EPS 14.35 13.88 8.26 6.34 9.14 5.03 4.15 128.83%
EY 6.97 7.20 12.11 15.77 10.94 19.89 24.13 -56.33%
DY 1.64 3.66 4.36 5.33 2.95 8.04 8.12 -65.60%
P/NAPS 4.88 2.23 1.63 1.33 1.28 1.06 1.97 83.17%

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