[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 77.29%
YoY- 1411.78%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 344,084 148,971 511,074 371,789 226,475 24,970 112,120 111.61%
PBT 58,750 18,836 62,573 59,234 32,725 -1,278 -24,136 -
Tax -4,776 -2,451 2,083 2,000 2,641 826 5,219 -
NP 53,974 16,385 64,656 61,234 35,366 -452 -18,917 -
-
NP to SH 49,019 15,292 55,036 52,681 29,714 -463 -18,917 -
-
Tax Rate 8.13% 13.01% -3.33% -3.38% -8.07% - - -
Total Cost 290,110 132,586 446,418 310,555 191,109 25,422 131,037 70.11%
-
Net Worth 468,426 437,503 261,917 147,792 94,450 51,210 51,434 337.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 16,581 4,127 22,238 17,735 7,083 - - -
Div Payout % 33.83% 26.99% 40.41% 33.67% 23.84% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 468,426 437,503 261,917 147,792 94,450 51,210 51,434 337.87%
NOSH 207,268 206,369 123,546 147,792 94,450 35,075 34,989 228.45%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.69% 11.00% 12.65% 16.47% 15.62% -1.81% -16.87% -
ROE 10.46% 3.50% 21.01% 35.65% 31.46% -0.90% -36.78% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 166.01 72.19 413.67 251.56 239.78 71.19 320.44 -35.57%
EPS 23.65 7.41 27.23 28.07 23.37 -0.99 -54.05 -
DPS 8.00 2.00 18.00 12.00 7.50 0.00 0.00 -
NAPS 2.26 2.12 2.12 1.00 1.00 1.46 1.47 33.31%
Adjusted Per Share Value based on latest NOSH - 147,792
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.58 24.50 84.04 61.14 37.24 4.11 18.44 111.58%
EPS 8.06 2.51 9.05 8.66 4.89 -0.08 -3.11 -
DPS 2.73 0.68 3.66 2.92 1.16 0.00 0.00 -
NAPS 0.7703 0.7194 0.4307 0.243 0.1553 0.0842 0.0846 337.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.14 2.11 2.06 2.16 1.70 1.73 1.68 -
P/RPS 1.89 2.92 0.50 0.86 0.71 2.43 0.52 136.95%
P/EPS 13.28 28.48 4.62 6.06 5.40 -131.06 -3.11 -
EY 7.53 3.51 21.62 16.50 18.51 -0.76 -32.18 -
DY 2.55 0.95 8.74 5.56 4.41 0.00 0.00 -
P/NAPS 1.39 1.00 0.97 2.16 1.70 1.18 1.14 14.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 -
Price 3.00 2.71 2.24 1.97 2.24 1.76 2.24 -
P/RPS 1.81 3.75 0.54 0.78 0.93 2.47 0.70 88.71%
P/EPS 12.68 36.57 5.03 5.53 7.12 -133.33 -4.14 -
EY 7.88 2.73 19.89 18.09 14.04 -0.75 -24.14 -
DY 2.67 0.74 8.04 6.09 3.35 0.00 0.00 -
P/NAPS 1.33 1.28 1.06 1.97 2.24 1.21 1.52 -8.53%

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