[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Cumulative Result
Revenue	576,416	239,592	655,141	504,530	344,084	148,971	511,074	8.37%
YoY %	140.58%	-63.43%	29.85%	46.63%	130.97%	-70.85%	-	-
Horiz. %	112.79%	46.88%	128.19%	98.72%	67.33%	29.15%	100.00%	-
PBT	71,803	25,426	84,332	83,051	58,750	18,836	62,573	9.63%
YoY %	182.40%	-69.85%	1.54%	41.36%	211.90%	-69.90%	-	-
Horiz. %	114.75%	40.63%	134.77%	132.73%	93.89%	30.10%	100.00%	-
Tax	-2,779	-1,639	-3,033	-6,564	-4,776	-2,451	2,083	-
YoY %	-69.55%	45.96%	53.79%	-37.44%	-94.86%	-217.67%	-	-
Horiz. %	-133.41%	-78.68%	-145.61%	-315.12%	-229.28%	-117.67%	100.00%	-
NP	69,024	23,787	81,299	76,487	53,974	16,385	64,656	4.46%
YoY %	190.18%	-70.74%	6.29%	41.71%	229.41%	-74.66%	-	-
Horiz. %	106.76%	36.79%	125.74%	118.30%	83.48%	25.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,487	22,604	75,318	70,040	49,019	15,292	55,036	11.17%
YoY %	185.29%	-69.99%	7.54%	42.88%	220.55%	-72.21%	-	-
Horiz. %	117.17%	41.07%	136.85%	127.26%	89.07%	27.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.87%	6.45%	3.60%	7.90%	8.13%	13.01%	-3.33%	-
YoY %	-40.00%	79.17%	-54.43%	-2.83%	-37.51%	490.69%	-	-
Horiz. %	-116.22%	-193.69%	-108.11%	-237.24%	-244.14%	-390.69%	100.00%	-
Total Cost	507,392	215,805	573,842	428,043	290,110	132,586	446,418	8.93%
YoY %	135.12%	-62.39%	34.06%	47.55%	118.81%	-70.30%	-	-
Horiz. %	113.66%	48.34%	128.54%	95.88%	64.99%	29.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,076	265,887	469,312	473,822	468,426	437,503	261,917	48.47%
YoY %	77.92%	-43.35%	-0.95%	1.15%	7.07%	67.04%	-	-
Horiz. %	180.62%	101.52%	179.18%	180.91%	178.85%	167.04%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	13,516	5,317	38,259	25,203	16,581	4,127	22,238	-28.31%
YoY %	154.20%	-86.10%	51.80%	52.00%	301.77%	-81.44%	-	-
Horiz. %	60.78%	23.91%	172.04%	113.33%	74.56%	18.56%	100.00%	-
Div Payout %	20.96%	23.53%	50.80%	35.98%	33.83%	26.99%	40.41%	-
YoY %	-10.92%	-53.68%	41.19%	6.36%	25.34%	-33.21%	-	-
Horiz. %	51.87%	58.23%	125.71%	89.04%	83.72%	66.79%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	473,076	265,887	469,312	473,822	468,426	437,503	261,917	48.47%
YoY %	77.92%	-43.35%	-0.95%	1.15%	7.07%	67.04%	-	-
Horiz. %	180.62%	101.52%	179.18%	180.91%	178.85%	167.04%	100.00%	-
NOSH	270,329	265,887	255,061	252,033	207,268	206,369	123,546	68.78%
YoY %	1.67%	4.24%	1.20%	21.60%	0.44%	67.04%	-	-
Horiz. %	218.81%	215.21%	206.45%	204.00%	167.77%	167.04%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	11.97%	9.93%	12.41%	15.16%	15.69%	11.00%	12.65%	-
YoY %	20.54%	-19.98%	-18.14%	-3.38%	42.64%	-13.04%	-	-
Horiz. %	94.62%	78.50%	98.10%	119.84%	124.03%	86.96%	100.00%	-
ROE	13.63%	8.50%	16.05%	14.78%	10.46%	3.50%	21.01%	-
YoY %	60.35%	-47.04%	8.59%	41.30%	198.86%	-83.34%	-	-
Horiz. %	64.87%	40.46%	76.39%	70.35%	49.79%	16.66%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	213.23	90.11	256.86	200.18	166.01	72.19	413.67	-35.79%
YoY %	136.63%	-64.92%	28.31%	20.58%	129.96%	-82.55%	-	-
Horiz. %	51.55%	21.78%	62.09%	48.39%	40.13%	17.45%	100.00%	-
EPS	23.86	8.51	29.56	27.79	23.65	7.41	27.23	-8.45%
YoY %	180.38%	-71.21%	6.37%	17.51%	219.16%	-72.79%	-	-
Horiz. %	87.62%	31.25%	108.56%	102.06%	86.85%	27.21%	100.00%	-
DPS	5.00	2.00	15.00	10.00	8.00	2.00	18.00	-57.52%
YoY %	150.00%	-86.67%	50.00%	25.00%	300.00%	-88.89%	-	-
Horiz. %	27.78%	11.11%	83.33%	55.56%	44.44%	11.11%	100.00%	-
NAPS	1.75	1.00	1.84	1.88	2.26	2.12	2.12	-12.03%
YoY %	75.00%	-45.65%	-2.13%	-16.81%	6.60%	0.00%	-	-
Horiz. %	82.55%	47.17%	86.79%	88.68%	106.60%	100.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 257,926
RPS	94.78	39.40	107.73	82.96	56.58	24.50	84.04	8.37%
YoY %	140.56%	-63.43%	29.86%	46.62%	130.94%	-70.85%	-	-
Horiz. %	112.78%	46.88%	128.19%	98.71%	67.33%	29.15%	100.00%	-
EPS	10.60	3.72	12.39	11.52	8.06	2.51	9.05	11.14%
YoY %	184.95%	-69.98%	7.55%	42.93%	221.12%	-72.27%	-	-
Horiz. %	117.13%	41.10%	136.91%	127.29%	89.06%	27.73%	100.00%	-
DPS	2.22	0.87	6.29	4.14	2.73	0.68	3.66	-28.41%
YoY %	155.17%	-86.17%	51.93%	51.65%	301.47%	-81.42%	-	-
Horiz. %	60.66%	23.77%	171.86%	113.11%	74.59%	18.58%	100.00%	-
NAPS	0.7779	0.4372	0.7717	0.7791	0.7703	0.7194	0.4307	48.46%
YoY %	77.93%	-43.35%	-0.95%	1.14%	7.08%	67.03%	-	-
Horiz. %	180.61%	101.51%	179.17%	180.89%	178.85%	167.03%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	4.90	4.33	3.41	2.62	3.14	2.11	2.06	-
P/RPS	2.30	4.81	1.33	1.31	1.89	2.92	0.50	177.36%
YoY %	-52.18%	261.65%	1.53%	-30.69%	-35.27%	484.00%	-	-
Horiz. %	460.00%	962.00%	266.00%	262.00%	378.00%	584.00%	100.00%	-
P/EPS	20.54	50.93	11.55	9.43	13.28	28.48	4.62	171.11%
YoY %	-59.67%	340.95%	22.48%	-28.99%	-53.37%	516.45%	-	-
Horiz. %	444.59%	1,102.38%	250.00%	204.11%	287.45%	616.45%	100.00%	-
EY	4.87	1.96	8.66	10.61	7.53	3.51	21.62	-63.07%
YoY %	148.47%	-77.37%	-18.38%	40.90%	114.53%	-83.77%	-	-
Horiz. %	22.53%	9.07%	40.06%	49.07%	34.83%	16.23%	100.00%	-
DY	1.02	0.46	4.40	3.82	2.55	0.95	8.74	-76.21%
YoY %	121.74%	-89.55%	15.18%	49.80%	168.42%	-89.13%	-	-
Horiz. %	11.67%	5.26%	50.34%	43.71%	29.18%	10.87%	100.00%	-
P/NAPS	2.80	4.33	1.85	1.39	1.39	1.00	0.97	103.12%
YoY %	-35.33%	134.05%	33.09%	0.00%	39.00%	3.09%	-	-
Horiz. %	288.66%	446.39%	190.72%	143.30%	143.30%	103.09%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	08/08/07	03/05/07	26/02/07	23/11/06	29/08/06	20/06/06	23/02/06	-
Price	4.65	4.88	4.10	3.06	3.00	2.71	2.24	-
P/RPS	2.18	5.42	1.60	1.53	1.81	3.75	0.54	154.18%
YoY %	-59.78%	238.75%	4.58%	-15.47%	-51.73%	594.44%	-	-
Horiz. %	403.70%	1,003.70%	296.30%	283.33%	335.19%	694.44%	100.00%	-
P/EPS	19.49	57.40	13.88	11.01	12.68	36.57	5.03	147.30%
YoY %	-66.05%	313.54%	26.07%	-13.17%	-65.33%	627.04%	-	-
Horiz. %	387.48%	1,141.15%	275.94%	218.89%	252.09%	727.04%	100.00%	-
EY	5.13	1.74	7.20	9.08	7.88	2.73	19.89	-59.58%
YoY %	194.83%	-75.83%	-20.70%	15.23%	188.64%	-86.27%	-	-
Horiz. %	25.79%	8.75%	36.20%	45.65%	39.62%	13.73%	100.00%	-
DY	1.08	0.41	3.66	3.27	2.67	0.74	8.04	-73.86%
YoY %	163.41%	-88.80%	11.93%	22.47%	260.81%	-90.80%	-	-
Horiz. %	13.43%	5.10%	45.52%	40.67%	33.21%	9.20%	100.00%	-
P/NAPS	2.66	4.88	2.23	1.63	1.33	1.28	1.06	84.97%
YoY %	-45.49%	118.83%	36.81%	22.56%	3.91%	20.75%	-	-
Horiz. %	250.94%	460.38%	210.38%	153.77%	125.47%	120.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos