[PBSB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	1,251,832	1,194,949	1,167,702	1,152,832	958,368	655,141	672,706	51.23%
YoY %	4.76%	2.33%	1.29%	20.29%	46.28%	-2.61%	-	-
Horiz. %	186.09%	177.63%	173.58%	171.37%	142.46%	97.39%	100.00%	-
PBT	104,680	99,799	130,132	143,606	101,704	84,332	110,734	-3.67%
YoY %	4.89%	-23.31%	-9.38%	41.20%	20.60%	-23.84%	-	-
Horiz. %	94.53%	90.12%	117.52%	129.69%	91.85%	76.16%	100.00%	-
Tax	-6,612	-3,629	-7,694	-5,558	-6,556	-3,033	-8,752	-17.03%
YoY %	-82.20%	52.83%	-38.43%	15.22%	-116.16%	65.35%	-	-
Horiz. %	75.55%	41.46%	87.91%	63.51%	74.91%	34.65%	100.00%	-
NP	98,068	96,170	122,437	138,048	95,148	81,299	101,982	-2.57%
YoY %	1.97%	-21.45%	-11.31%	45.09%	17.03%	-20.28%	-	-
Horiz. %	96.16%	94.30%	120.06%	135.37%	93.30%	79.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,260	93,083	115,490	128,974	90,416	75,318	93,386	2.03%
YoY %	3.41%	-19.40%	-10.45%	42.65%	20.05%	-19.35%	-	-
Horiz. %	103.08%	99.68%	123.67%	138.11%	96.82%	80.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.32%	3.64%	5.91%	3.87%	6.45%	3.60%	7.90%	-
YoY %	73.63%	-38.41%	52.71%	-40.00%	79.17%	-54.43%	-	-
Horiz. %	80.00%	46.08%	74.81%	48.99%	81.65%	45.57%	100.00%	-
Total Cost	1,153,764	1,098,779	1,045,265	1,014,784	863,220	573,842	570,724	59.81%
YoY %	5.00%	5.12%	3.00%	17.56%	50.43%	0.55%	-	-
Horiz. %	202.16%	192.52%	183.15%	177.81%	151.25%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	500,390	468,086	487,672	473,076	265,887	469,312	473,822	3.70%
YoY %	6.90%	-4.02%	3.09%	77.92%	-43.35%	-0.95%	-	-
Horiz. %	105.61%	98.79%	102.92%	99.84%	56.12%	99.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	30,287	18,162	27,032	21,271	38,259	33,604	-
YoY %	-	66.76%	-32.81%	27.08%	-44.40%	13.85%	-	-
Horiz. %	-	90.13%	54.05%	80.44%	63.30%	113.85%	100.00%	-
Div Payout %	-	32.54%	15.73%	20.96%	23.53%	50.80%	35.98%	-
YoY %	-	106.87%	-24.95%	-10.92%	-53.68%	41.19%	-	-
Horiz. %	-	90.44%	43.72%	58.25%	65.40%	141.19%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	500,390	468,086	487,672	473,076	265,887	469,312	473,822	3.70%
YoY %	6.90%	-4.02%	3.09%	77.92%	-43.35%	-0.95%	-	-
Horiz. %	105.61%	98.79%	102.92%	99.84%	56.12%	99.05%	100.00%	-
NOSH	289,242	275,344	272,442	270,329	265,887	255,061	252,033	9.60%
YoY %	5.05%	1.07%	0.78%	1.67%	4.24%	1.20%	-	-
Horiz. %	114.76%	109.25%	108.10%	107.26%	105.50%	101.20%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	7.83%	8.05%	10.49%	11.97%	9.93%	12.41%	15.16%	-
YoY %	-2.73%	-23.26%	-12.36%	20.54%	-19.98%	-18.14%	-	-
Horiz. %	51.65%	53.10%	69.20%	78.96%	65.50%	81.86%	100.00%	-
ROE	19.24%	19.89%	23.68%	27.26%	34.01%	16.05%	19.71%	-
YoY %	-3.27%	-16.01%	-13.13%	-19.85%	111.90%	-18.57%	-	-
Horiz. %	97.62%	100.91%	120.14%	138.31%	172.55%	81.43%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	432.80	433.98	428.60	426.45	360.44	256.86	266.91	37.98%
YoY %	-0.27%	1.26%	0.50%	18.31%	40.33%	-3.77%	-	-
Horiz. %	162.15%	162.59%	160.58%	159.77%	135.04%	96.23%	100.00%	-
EPS	33.28	33.74	42.35	47.72	34.04	29.56	37.05	-6.89%
YoY %	-1.36%	-20.33%	-11.25%	40.19%	15.16%	-20.22%	-	-
Horiz. %	89.82%	91.07%	114.30%	128.80%	91.88%	79.78%	100.00%	-
DPS	0.00	11.00	6.67	10.00	8.00	15.00	13.33	-
YoY %	0.00%	64.92%	-33.30%	25.00%	-46.67%	12.53%	-	-
Horiz. %	0.00%	82.52%	50.04%	75.02%	60.02%	112.53%	100.00%	-
NAPS	1.73	1.70	1.79	1.75	1.00	1.84	1.88	-5.38%
YoY %	1.76%	-5.03%	2.29%	75.00%	-45.65%	-2.13%	-	-
Horiz. %	92.02%	90.43%	95.21%	93.09%	53.19%	97.87%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 274,822
RPS	205.85	196.49	192.01	189.57	157.59	107.73	110.62	51.23%
YoY %	4.76%	2.33%	1.29%	20.29%	46.28%	-2.61%	-	-
Horiz. %	186.09%	177.63%	173.58%	171.37%	142.46%	97.39%	100.00%	-
EPS	15.83	15.31	18.99	21.21	14.87	12.39	15.36	2.02%
YoY %	3.40%	-19.38%	-10.47%	42.64%	20.02%	-19.34%	-	-
Horiz. %	103.06%	99.67%	123.63%	138.09%	96.81%	80.66%	100.00%	-
DPS	0.00	4.98	2.99	4.45	3.50	6.29	5.53	-
YoY %	0.00%	66.56%	-32.81%	27.14%	-44.36%	13.74%	-	-
Horiz. %	0.00%	90.05%	54.07%	80.47%	63.29%	113.74%	100.00%	-
NAPS	0.8228	0.7697	0.8019	0.7779	0.4372	0.7717	0.7791	3.70%
YoY %	6.90%	-4.02%	3.09%	77.93%	-43.35%	-0.95%	-	-
Horiz. %	105.61%	98.79%	102.93%	99.85%	56.12%	99.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	3.25	4.67	4.75	4.90	4.33	3.41	2.62	-
P/RPS	0.75	1.08	1.11	1.15	1.20	1.33	0.98	-16.31%
YoY %	-30.56%	-2.70%	-3.48%	-4.17%	-9.77%	35.71%	-	-
Horiz. %	76.53%	110.20%	113.27%	117.35%	122.45%	135.71%	100.00%	-
P/EPS	9.77	13.81	11.21	10.27	12.73	11.55	7.07	24.04%
YoY %	-29.25%	23.19%	9.15%	-19.32%	10.22%	63.37%	-	-
Horiz. %	138.19%	195.33%	158.56%	145.26%	180.06%	163.37%	100.00%	-
EY	10.24	7.24	8.92	9.74	7.85	8.66	14.14	-19.34%
YoY %	41.44%	-18.83%	-8.42%	24.08%	-9.35%	-38.76%	-	-
Horiz. %	72.42%	51.20%	63.08%	68.88%	55.52%	61.24%	100.00%	-
DY	0.00	2.36	1.40	2.04	1.85	4.40	5.09	-
YoY %	0.00%	68.57%	-31.37%	10.27%	-57.95%	-13.56%	-	-
Horiz. %	0.00%	46.37%	27.50%	40.08%	36.35%	86.44%	100.00%	-
P/NAPS	1.88	2.75	2.65	2.80	4.33	1.85	1.39	22.27%
YoY %	-31.64%	3.77%	-5.36%	-35.33%	134.05%	33.09%	-	-
Horiz. %	135.25%	197.84%	190.65%	201.44%	311.51%	133.09%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	29/02/08	15/11/07	08/08/07	03/05/07	26/02/07	23/11/06	-
Price	2.74	3.90	4.33	4.65	4.88	4.10	3.06	-
P/RPS	0.63	0.90	1.01	1.09	1.35	1.60	1.15	-33.02%
YoY %	-30.00%	-10.89%	-7.34%	-19.26%	-15.62%	39.13%	-	-
Horiz. %	54.78%	78.26%	87.83%	94.78%	117.39%	139.13%	100.00%	-
P/EPS	8.23	11.54	10.21	9.75	14.35	13.88	8.26	-0.24%
YoY %	-28.68%	13.03%	4.72%	-32.06%	3.39%	68.04%	-	-
Horiz. %	99.64%	139.71%	123.61%	118.04%	173.73%	168.04%	100.00%	-
EY	12.15	8.67	9.79	10.26	6.97	7.20	12.11	0.21%
YoY %	40.14%	-11.44%	-4.58%	47.20%	-3.19%	-40.55%	-	-
Horiz. %	100.33%	71.59%	80.84%	84.72%	57.56%	59.45%	100.00%	-
DY	0.00	2.82	1.54	2.15	1.64	3.66	4.36	-
YoY %	0.00%	83.12%	-28.37%	31.10%	-55.19%	-16.06%	-	-
Horiz. %	0.00%	64.68%	35.32%	49.31%	37.61%	83.94%	100.00%	-
P/NAPS	1.58	2.29	2.42	2.66	4.88	2.23	1.63	-2.05%
YoY %	-31.00%	-5.37%	-9.02%	-45.49%	118.83%	36.81%	-	-
Horiz. %	96.93%	140.49%	148.47%	163.19%	299.39%	136.81%	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