[PBSB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.05%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,194,949 1,167,702 1,152,832 958,368 655,141 672,706 688,168 44.32%
PBT 99,799 130,132 143,606 101,704 84,332 110,734 117,500 -10.28%
Tax -3,629 -7,694 -5,558 -6,556 -3,033 -8,752 -9,552 -47.45%
NP 96,170 122,437 138,048 95,148 81,299 101,982 107,948 -7.39%
-
NP to SH 93,083 115,490 128,974 90,416 75,318 93,386 98,038 -3.38%
-
Tax Rate 3.64% 5.91% 3.87% 6.45% 3.60% 7.90% 8.13% -
Total Cost 1,098,779 1,045,265 1,014,784 863,220 573,842 570,724 580,220 52.88%
-
Net Worth 468,086 487,672 473,076 265,887 469,312 473,822 468,426 -0.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 30,287 18,162 27,032 21,271 38,259 33,604 33,162 -5.85%
Div Payout % 32.54% 15.73% 20.96% 23.53% 50.80% 35.98% 33.83% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 468,086 487,672 473,076 265,887 469,312 473,822 468,426 -0.04%
NOSH 275,344 272,442 270,329 265,887 255,061 252,033 207,268 20.78%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.05% 10.49% 11.97% 9.93% 12.41% 15.16% 15.69% -
ROE 19.89% 23.68% 27.26% 34.01% 16.05% 19.71% 20.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 433.98 428.60 426.45 360.44 256.86 266.91 332.02 19.48%
EPS 33.74 42.35 47.72 34.04 29.56 37.05 47.30 -20.11%
DPS 11.00 6.67 10.00 8.00 15.00 13.33 16.00 -22.05%
NAPS 1.70 1.79 1.75 1.00 1.84 1.88 2.26 -17.24%
Adjusted Per Share Value based on latest NOSH - 265,887
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 196.49 192.01 189.57 157.59 107.73 110.62 113.16 44.32%
EPS 15.31 18.99 21.21 14.87 12.39 15.36 16.12 -3.36%
DPS 4.98 2.99 4.45 3.50 6.29 5.53 5.45 -5.81%
NAPS 0.7697 0.8019 0.7779 0.4372 0.7717 0.7791 0.7703 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.67 4.75 4.90 4.33 3.41 2.62 3.14 -
P/RPS 1.08 1.11 1.15 1.20 1.33 0.98 0.95 8.90%
P/EPS 13.81 11.21 10.27 12.73 11.55 7.07 6.64 62.71%
EY 7.24 8.92 9.74 7.85 8.66 14.14 15.06 -38.55%
DY 2.36 1.40 2.04 1.85 4.40 5.09 5.10 -40.08%
P/NAPS 2.75 2.65 2.80 4.33 1.85 1.39 1.39 57.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 23/11/06 29/08/06 -
Price 3.90 4.33 4.65 4.88 4.10 3.06 3.00 -
P/RPS 0.90 1.01 1.09 1.35 1.60 1.15 0.90 0.00%
P/EPS 11.54 10.21 9.75 14.35 13.88 8.26 6.34 48.91%
EY 8.67 9.79 10.26 6.97 7.20 12.11 15.77 -32.81%
DY 2.82 1.54 2.15 1.64 3.66 4.36 5.33 -34.50%
P/NAPS 2.29 2.42 2.66 4.88 2.23 1.63 1.33 43.51%

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