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

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.88%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 576,416 239,592 655,141 504,530 344,084 148,971 511,074 8.37%
PBT 71,803 25,426 84,332 83,051 58,750 18,836 62,573 9.63%
Tax -2,779 -1,639 -3,033 -6,564 -4,776 -2,451 2,083 -
NP 69,024 23,787 81,299 76,487 53,974 16,385 64,656 4.46%
-
NP to SH 64,487 22,604 75,318 70,040 49,019 15,292 55,036 11.17%
-
Tax Rate 3.87% 6.45% 3.60% 7.90% 8.13% 13.01% -3.33% -
Total Cost 507,392 215,805 573,842 428,043 290,110 132,586 446,418 8.93%
-
Net Worth 473,076 265,887 469,312 473,822 468,426 437,503 261,917 48.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,516 5,317 38,259 25,203 16,581 4,127 22,238 -28.31%
Div Payout % 20.96% 23.53% 50.80% 35.98% 33.83% 26.99% 40.41% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 473,076 265,887 469,312 473,822 468,426 437,503 261,917 48.47%
NOSH 270,329 265,887 255,061 252,033 207,268 206,369 123,546 68.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.97% 9.93% 12.41% 15.16% 15.69% 11.00% 12.65% -
ROE 13.63% 8.50% 16.05% 14.78% 10.46% 3.50% 21.01% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 213.23 90.11 256.86 200.18 166.01 72.19 413.67 -35.79%
EPS 23.86 8.51 29.56 27.79 23.65 7.41 27.23 -8.45%
DPS 5.00 2.00 15.00 10.00 8.00 2.00 18.00 -57.52%
NAPS 1.75 1.00 1.84 1.88 2.26 2.12 2.12 -12.03%
Adjusted Per Share Value based on latest NOSH - 257,926
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 94.78 39.40 107.73 82.96 56.58 24.50 84.04 8.37%
EPS 10.60 3.72 12.39 11.52 8.06 2.51 9.05 11.14%
DPS 2.22 0.87 6.29 4.14 2.73 0.68 3.66 -28.41%
NAPS 0.7779 0.4372 0.7717 0.7791 0.7703 0.7194 0.4307 48.46%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
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%
P/EPS 20.54 50.93 11.55 9.43 13.28 28.48 4.62 171.11%
EY 4.87 1.96 8.66 10.61 7.53 3.51 21.62 -63.07%
DY 1.02 0.46 4.40 3.82 2.55 0.95 8.74 -76.21%
P/NAPS 2.80 4.33 1.85 1.39 1.39 1.00 0.97 103.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
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%
P/EPS 19.49 57.40 13.88 11.01 12.68 36.57 5.03 147.30%
EY 5.13 1.74 7.20 9.08 7.88 2.73 19.89 -59.58%
DY 1.08 0.41 3.66 3.27 2.67 0.74 8.04 -73.86%
P/NAPS 2.66 4.88 2.23 1.63 1.33 1.28 1.06 84.97%

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