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

Stock
[PBSB] PBS BERHAD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 185.29%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 312,958 1,194,949 875,777 576,416 239,592 655,141 504,530 -27.24%
PBT 26,170 99,799 97,599 71,803 25,426 84,332 83,051 -53.66%
Tax -1,653 -3,629 -5,771 -2,779 -1,639 -3,033 -6,564 -60.08%
NP 24,517 96,170 91,828 69,024 23,787 81,299 76,487 -53.13%
-
NP to SH 24,065 93,083 86,618 64,487 22,604 75,318 70,040 -50.91%
-
Tax Rate 6.32% 3.64% 5.91% 3.87% 6.45% 3.60% 7.90% -
Total Cost 288,441 1,098,779 783,949 507,392 215,805 573,842 428,043 -23.11%
-
Net Worth 500,390 468,086 487,672 473,076 265,887 469,312 473,822 3.70%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 30,287 13,622 13,516 5,317 38,259 25,203 -
Div Payout % - 32.54% 15.73% 20.96% 23.53% 50.80% 35.98% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 500,390 468,086 487,672 473,076 265,887 469,312 473,822 3.70%
NOSH 289,242 275,344 272,442 270,329 265,887 255,061 252,033 9.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.83% 8.05% 10.49% 11.97% 9.93% 12.41% 15.16% -
ROE 4.81% 19.89% 17.76% 13.63% 8.50% 16.05% 14.78% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.20 433.98 321.45 213.23 90.11 256.86 200.18 -33.62%
EPS 8.32 33.74 31.76 23.86 8.51 29.56 27.79 -55.21%
DPS 0.00 11.00 5.00 5.00 2.00 15.00 10.00 -
NAPS 1.73 1.70 1.79 1.75 1.00 1.84 1.88 -5.38%
Adjusted Per Share Value based on latest NOSH - 274,822
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 51.46 196.49 144.01 94.78 39.40 107.73 82.96 -27.24%
EPS 3.96 15.31 14.24 10.60 3.72 12.39 11.52 -50.89%
DPS 0.00 4.98 2.24 2.22 0.87 6.29 4.14 -
NAPS 0.8228 0.7697 0.8019 0.7779 0.4372 0.7717 0.7791 3.70%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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 3.00 1.08 1.48 2.30 4.81 1.33 1.31 73.65%
P/EPS 39.06 13.81 14.94 20.54 50.93 11.55 9.43 157.69%
EY 2.56 7.24 6.69 4.87 1.96 8.66 10.61 -61.20%
DY 0.00 2.36 1.05 1.02 0.46 4.40 3.82 -
P/NAPS 1.88 2.75 2.65 2.80 4.33 1.85 1.39 22.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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 2.53 0.90 1.35 2.18 5.42 1.60 1.53 39.79%
P/EPS 32.93 11.54 13.62 19.49 57.40 13.88 11.01 107.45%
EY 3.04 8.67 7.34 5.13 1.74 7.20 9.08 -51.75%
DY 0.00 2.82 1.15 1.08 0.41 3.66 3.27 -
P/NAPS 1.58 2.29 2.42 2.66 4.88 2.23 1.63 -2.05%

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