[PBSB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	720,423	312,958	1,194,949	875,777	576,416	239,592	655,141	6.54%
YoY %	130.20%	-73.81%	36.44%	51.93%	140.58%	-63.43%	-	-
Horiz. %	109.96%	47.77%	182.40%	133.68%	87.98%	36.57%	100.00%	-
PBT	78,004	26,170	99,799	97,599	71,803	25,426	84,332	-5.07%
YoY %	198.07%	-73.78%	2.25%	35.93%	182.40%	-69.85%	-	-
Horiz. %	92.50%	31.03%	118.34%	115.73%	85.14%	30.15%	100.00%	-
Tax	-4,238	-1,653	-3,629	-5,771	-2,779	-1,639	-3,033	25.01%
YoY %	-156.38%	54.45%	37.12%	-107.66%	-69.55%	45.96%	-	-
Horiz. %	139.73%	54.50%	119.65%	190.27%	91.63%	54.04%	100.00%	-
NP	73,766	24,517	96,170	91,828	69,024	23,787	81,299	-6.28%
YoY %	200.88%	-74.51%	4.73%	33.04%	190.18%	-70.74%	-	-
Horiz. %	90.73%	30.16%	118.29%	112.95%	84.90%	29.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,225	24,065	93,083	86,618	64,487	22,604	75,318	-6.38%
YoY %	183.50%	-74.15%	7.46%	34.32%	185.29%	-69.99%	-	-
Horiz. %	90.58%	31.95%	123.59%	115.00%	85.62%	30.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.43%	6.32%	3.64%	5.91%	3.87%	6.45%	3.60%	-
YoY %	-14.08%	73.63%	-38.41%	52.71%	-40.00%	79.17%	-	-
Horiz. %	150.83%	175.56%	101.11%	164.17%	107.50%	179.17%	100.00%	-
Total Cost	646,657	288,441	1,098,779	783,949	507,392	215,805	573,842	8.29%
YoY %	124.19%	-73.75%	40.16%	54.51%	135.12%	-62.39%	-	-
Horiz. %	112.69%	50.26%	191.48%	136.61%	88.42%	37.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	538,618	500,390	468,086	487,672	473,076	265,887	469,312	9.62%
YoY %	7.64%	6.90%	-4.02%	3.09%	77.92%	-43.35%	-	-
Horiz. %	114.77%	106.62%	99.74%	103.91%	100.80%	56.65%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	-	-	30,287	13,622	13,516	5,317	38,259	-
YoY %	-	-	122.34%	0.78%	154.20%	-86.10%	-	-
Horiz. %	-	-	79.16%	35.60%	35.33%	13.90%	100.00%	-
Div Payout %	-	-	32.54%	15.73%	20.96%	23.53%	50.80%	-
YoY %	-	-	106.87%	-24.95%	-10.92%	-53.68%	-	-
Horiz. %	-	-	64.06%	30.96%	41.26%	46.32%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	538,618	500,390	468,086	487,672	473,076	265,887	469,312	9.62%
YoY %	7.64%	6.90%	-4.02%	3.09%	77.92%	-43.35%	-	-
Horiz. %	114.77%	106.62%	99.74%	103.91%	100.80%	56.65%	100.00%	-
NOSH	289,579	289,242	275,344	272,442	270,329	265,887	255,061	8.83%
YoY %	0.12%	5.05%	1.07%	0.78%	1.67%	4.24%	-	-
Horiz. %	113.53%	113.40%	107.95%	106.81%	105.99%	104.24%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.24%	7.83%	8.05%	10.49%	11.97%	9.93%	12.41%	-
YoY %	30.78%	-2.73%	-23.26%	-12.36%	20.54%	-19.98%	-	-
Horiz. %	82.51%	63.09%	64.87%	84.53%	96.45%	80.02%	100.00%	-
ROE	12.67%	4.81%	19.89%	17.76%	13.63%	8.50%	16.05%	-
YoY %	163.41%	-75.82%	11.99%	30.30%	60.35%	-47.04%	-	-
Horiz. %	78.94%	29.97%	123.93%	110.65%	84.92%	52.96%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	248.78	108.20	433.98	321.45	213.23	90.11	256.86	-2.11%
YoY %	129.93%	-75.07%	35.01%	50.75%	136.63%	-64.92%	-	-
Horiz. %	96.85%	42.12%	168.96%	125.15%	83.01%	35.08%	100.00%	-
EPS	23.56	8.32	33.74	31.76	23.86	8.51	29.56	-14.04%
YoY %	183.17%	-75.34%	6.23%	33.11%	180.38%	-71.21%	-	-
Horiz. %	79.70%	28.15%	114.14%	107.44%	80.72%	28.79%	100.00%	-
DPS	0.00	0.00	11.00	5.00	5.00	2.00	15.00	-
YoY %	0.00%	0.00%	120.00%	0.00%	150.00%	-86.67%	-	-
Horiz. %	0.00%	0.00%	73.33%	33.33%	33.33%	13.33%	100.00%	-
NAPS	1.86	1.73	1.70	1.79	1.75	1.00	1.84	0.72%
YoY %	7.51%	1.76%	-5.03%	2.29%	75.00%	-45.65%	-	-
Horiz. %	101.09%	94.02%	92.39%	97.28%	95.11%	54.35%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 277,330
RPS	118.46	51.46	196.49	144.01	94.78	39.40	107.73	6.54%
YoY %	130.20%	-73.81%	36.44%	51.94%	140.56%	-63.43%	-	-
Horiz. %	109.96%	47.77%	182.39%	133.68%	87.98%	36.57%	100.00%	-
EPS	11.22	3.96	15.31	14.24	10.60	3.72	12.39	-6.40%
YoY %	183.33%	-74.13%	7.51%	34.34%	184.95%	-69.98%	-	-
Horiz. %	90.56%	31.96%	123.57%	114.93%	85.55%	30.02%	100.00%	-
DPS	0.00	0.00	4.98	2.24	2.22	0.87	6.29	-
YoY %	0.00%	0.00%	122.32%	0.90%	155.17%	-86.17%	-	-
Horiz. %	0.00%	0.00%	79.17%	35.61%	35.29%	13.83%	100.00%	-
NAPS	0.8857	0.8228	0.7697	0.8019	0.7779	0.4372	0.7717	9.62%
YoY %	7.64%	6.90%	-4.02%	3.09%	77.93%	-43.35%	-	-
Horiz. %	114.77%	106.62%	99.74%	103.91%	100.80%	56.65%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.30	3.25	4.67	4.75	4.90	4.33	3.41	-
P/RPS	0.92	3.00	1.08	1.48	2.30	4.81	1.33	-21.80%
YoY %	-69.33%	177.78%	-27.03%	-35.65%	-52.18%	261.65%	-	-
Horiz. %	69.17%	225.56%	81.20%	111.28%	172.93%	361.65%	100.00%	-
P/EPS	9.76	39.06	13.81	14.94	20.54	50.93	11.55	-10.62%
YoY %	-75.01%	182.84%	-7.56%	-27.26%	-59.67%	340.95%	-	-
Horiz. %	84.50%	338.18%	119.57%	129.35%	177.84%	440.95%	100.00%	-
EY	10.24	2.56	7.24	6.69	4.87	1.96	8.66	11.83%
YoY %	300.00%	-64.64%	8.22%	37.37%	148.47%	-77.37%	-	-
Horiz. %	118.24%	29.56%	83.60%	77.25%	56.24%	22.63%	100.00%	-
DY	0.00	0.00	2.36	1.05	1.02	0.46	4.40	-
YoY %	0.00%	0.00%	124.76%	2.94%	121.74%	-89.55%	-	-
Horiz. %	0.00%	0.00%	53.64%	23.86%	23.18%	10.45%	100.00%	-
P/NAPS	1.24	1.88	2.75	2.65	2.80	4.33	1.85	-23.42%
YoY %	-34.04%	-31.64%	3.77%	-5.36%	-35.33%	134.05%	-	-
Horiz. %	67.03%	101.62%	148.65%	143.24%	151.35%	234.05%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	30/05/08	29/02/08	15/11/07	08/08/07	03/05/07	26/02/07	-
Price	2.35	2.74	3.90	4.33	4.65	4.88	4.10	-
P/RPS	0.94	2.53	0.90	1.35	2.18	5.42	1.60	-29.87%
YoY %	-62.85%	181.11%	-33.33%	-38.07%	-59.78%	238.75%	-	-
Horiz. %	58.75%	158.12%	56.25%	84.38%	136.25%	338.75%	100.00%	-
P/EPS	9.97	32.93	11.54	13.62	19.49	57.40	13.88	-19.81%
YoY %	-69.72%	185.36%	-15.27%	-30.12%	-66.05%	313.54%	-	-
Horiz. %	71.83%	237.25%	83.14%	98.13%	140.42%	413.54%	100.00%	-
EY	10.03	3.04	8.67	7.34	5.13	1.74	7.20	24.75%
YoY %	229.93%	-64.94%	18.12%	43.08%	194.83%	-75.83%	-	-
Horiz. %	139.31%	42.22%	120.42%	101.94%	71.25%	24.17%	100.00%	-
DY	0.00	0.00	2.82	1.15	1.08	0.41	3.66	-
YoY %	0.00%	0.00%	145.22%	6.48%	163.41%	-88.80%	-	-
Horiz. %	0.00%	0.00%	77.05%	31.42%	29.51%	11.20%	100.00%	-
P/NAPS	1.26	1.58	2.29	2.42	2.66	4.88	2.23	-31.67%
YoY %	-20.25%	-31.00%	-5.37%	-9.02%	-45.49%	118.83%	-	-
Horiz. %	56.50%	70.85%	102.69%	108.52%	119.28%	218.83%	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