[PBSB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
20-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 11.14%
YoY- 3402.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 655,141 672,706 688,168 595,884 511,074 495,718 452,950 27.80%
PBT 84,332 110,734 117,500 75,344 62,573 78,978 65,450 18.35%
Tax -3,033 -8,752 -9,552 -9,804 2,083 2,666 5,282 -
NP 81,299 101,982 107,948 65,540 64,656 81,645 70,732 9.69%
-
NP to SH 75,318 93,386 98,038 61,168 55,036 70,241 59,428 17.06%
-
Tax Rate 3.60% 7.90% 8.13% 13.01% -3.33% -3.38% -8.07% -
Total Cost 573,842 570,724 580,220 530,344 446,418 414,073 382,218 31.01%
-
Net Worth 469,312 473,822 468,426 437,503 261,917 147,792 94,450 190.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 38,259 33,604 33,162 16,509 22,238 23,646 14,167 93.57%
Div Payout % 50.80% 35.98% 33.83% 26.99% 40.41% 33.67% 23.84% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 469,312 473,822 468,426 437,503 261,917 147,792 94,450 190.33%
NOSH 255,061 252,033 207,268 206,369 123,546 147,792 94,450 93.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.41% 15.16% 15.69% 11.00% 12.65% 16.47% 15.62% -
ROE 16.05% 19.71% 20.93% 13.98% 21.01% 47.53% 62.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 256.86 266.91 332.02 288.75 413.67 335.41 479.57 -33.97%
EPS 29.56 37.05 47.30 29.64 27.23 37.43 46.74 -26.25%
DPS 15.00 13.33 16.00 8.00 18.00 16.00 15.00 0.00%
NAPS 1.84 1.88 2.26 2.12 2.12 1.00 1.00 49.99%
Adjusted Per Share Value based on latest NOSH - 206,369
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.73 110.62 113.16 97.99 84.04 81.51 74.48 27.81%
EPS 12.39 15.36 16.12 10.06 9.05 11.55 9.77 17.11%
DPS 6.29 5.53 5.45 2.71 3.66 3.89 2.33 93.52%
NAPS 0.7717 0.7791 0.7703 0.7194 0.4307 0.243 0.1553 190.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.41 2.62 3.14 2.11 2.06 2.16 1.70 -
P/RPS 1.33 0.98 0.95 0.73 0.50 0.64 0.35 142.92%
P/EPS 11.55 7.07 6.64 7.12 4.62 4.54 2.70 162.82%
EY 8.66 14.14 15.06 14.05 21.62 22.00 37.01 -61.92%
DY 4.40 5.09 5.10 3.79 8.74 7.41 8.82 -37.01%
P/NAPS 1.85 1.39 1.39 1.00 0.97 2.16 1.70 5.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 -
Price 4.10 3.06 3.00 2.71 2.24 1.97 2.24 -
P/RPS 1.60 1.15 0.90 0.94 0.54 0.59 0.47 125.79%
P/EPS 13.88 8.26 6.34 9.14 5.03 4.15 3.56 147.10%
EY 7.20 12.11 15.77 10.94 19.89 24.13 28.09 -59.54%
DY 3.66 4.36 5.33 2.95 8.04 8.12 6.70 -33.10%
P/NAPS 2.23 1.63 1.33 1.28 1.06 1.97 2.24 -0.29%

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