[PBSB] QoQ Cumulative 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- 220.55%
YoY- 64.97%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 239,592 655,141 504,530 344,084 148,971 511,074 371,789 -25.41%
PBT 25,426 84,332 83,051 58,750 18,836 62,573 59,234 -43.12%
Tax -1,639 -3,033 -6,564 -4,776 -2,451 2,083 2,000 -
NP 23,787 81,299 76,487 53,974 16,385 64,656 61,234 -46.79%
-
NP to SH 22,604 75,318 70,040 49,019 15,292 55,036 52,681 -43.14%
-
Tax Rate 6.45% 3.60% 7.90% 8.13% 13.01% -3.33% -3.38% -
Total Cost 215,805 573,842 428,043 290,110 132,586 446,418 310,555 -21.56%
-
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 5,317 38,259 25,203 16,581 4,127 22,238 17,735 -55.23%
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 8.50% 16.05% 14.78% 10.46% 3.50% 21.01% 35.65% -
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 90.11 256.86 200.18 166.01 72.19 413.67 251.56 -49.59%
EPS 8.51 29.56 27.79 23.65 7.41 27.23 28.07 -54.90%
DPS 2.00 15.00 10.00 8.00 2.00 18.00 12.00 -69.74%
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 39.40 107.73 82.96 56.58 24.50 84.04 61.14 -25.41%
EPS 3.72 12.39 11.52 8.06 2.51 9.05 8.66 -43.09%
DPS 0.87 6.29 4.14 2.73 0.68 3.66 2.92 -55.42%
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 4.81 1.33 1.31 1.89 2.92 0.50 0.86 215.41%
P/EPS 50.93 11.55 9.43 13.28 28.48 4.62 6.06 313.90%
EY 1.96 8.66 10.61 7.53 3.51 21.62 16.50 -75.86%
DY 0.46 4.40 3.82 2.55 0.95 8.74 5.56 -81.04%
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 5.42 1.60 1.53 1.81 3.75 0.54 0.78 264.57%
P/EPS 57.40 13.88 11.01 12.68 36.57 5.03 5.53 376.51%
EY 1.74 7.20 9.08 7.88 2.73 19.89 18.09 -79.03%
DY 0.41 3.66 3.27 2.67 0.74 8.04 6.09 -83.47%
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