[PBSB] QoQ Cumulative 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- 6517.71%
YoY- 2053.58%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 148,971 511,074 371,789 226,475 24,970 112,120 86,723 43.47%
PBT 18,836 62,573 59,234 32,725 -1,278 -24,136 -3,038 -
Tax -2,451 2,083 2,000 2,641 826 5,219 -978 84.60%
NP 16,385 64,656 61,234 35,366 -452 -18,917 -4,016 -
-
NP to SH 15,292 55,036 52,681 29,714 -463 -18,917 -4,016 -
-
Tax Rate 13.01% -3.33% -3.38% -8.07% - - - -
Total Cost 132,586 446,418 310,555 191,109 25,422 131,037 90,739 28.79%
-
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 4,127 22,238 17,735 7,083 - - - -
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 3.50% 21.01% 35.65% 31.46% -0.90% -36.78% -5.57% -
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 72.19 413.67 251.56 239.78 71.19 320.44 247.69 -56.07%
EPS 7.41 27.23 28.07 23.37 -0.99 -54.05 -11.47 -
DPS 2.00 18.00 12.00 7.50 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 24.50 84.04 61.14 37.24 4.11 18.44 14.26 43.49%
EPS 2.51 9.05 8.66 4.89 -0.08 -3.11 -0.66 -
DPS 0.68 3.66 2.92 1.16 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 2.92 0.50 0.86 0.71 2.43 0.52 0.64 175.34%
P/EPS 28.48 4.62 6.06 5.40 -131.06 -3.11 -13.78 -
EY 3.51 21.62 16.50 18.51 -0.76 -32.18 -7.26 -
DY 0.95 8.74 5.56 4.41 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 3.75 0.54 0.78 0.93 2.47 0.70 0.69 209.43%
P/EPS 36.57 5.03 5.53 7.12 -133.33 -4.14 -15.00 -
EY 2.73 19.89 18.09 14.04 -0.75 -24.14 -6.67 -
DY 0.74 8.04 6.09 3.35 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