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

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.32%
YoY- 23.67%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 720,423 312,958 1,194,949 875,777 576,416 239,592 655,141 6.54%
PBT 78,004 26,170 99,799 97,599 71,803 25,426 84,332 -5.07%
Tax -4,238 -1,653 -3,629 -5,771 -2,779 -1,639 -3,033 25.01%
NP 73,766 24,517 96,170 91,828 69,024 23,787 81,299 -6.28%
-
NP to SH 68,225 24,065 93,083 86,618 64,487 22,604 75,318 -6.38%
-
Tax Rate 5.43% 6.32% 3.64% 5.91% 3.87% 6.45% 3.60% -
Total Cost 646,657 288,441 1,098,779 783,949 507,392 215,805 573,842 8.29%
-
Net Worth 538,618 500,390 468,086 487,672 473,076 265,887 469,312 9.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 30,287 13,622 13,516 5,317 38,259 -
Div Payout % - - 32.54% 15.73% 20.96% 23.53% 50.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 538,618 500,390 468,086 487,672 473,076 265,887 469,312 9.62%
NOSH 289,579 289,242 275,344 272,442 270,329 265,887 255,061 8.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.24% 7.83% 8.05% 10.49% 11.97% 9.93% 12.41% -
ROE 12.67% 4.81% 19.89% 17.76% 13.63% 8.50% 16.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 248.78 108.20 433.98 321.45 213.23 90.11 256.86 -2.11%
EPS 23.56 8.32 33.74 31.76 23.86 8.51 29.56 -14.04%
DPS 0.00 0.00 11.00 5.00 5.00 2.00 15.00 -
NAPS 1.86 1.73 1.70 1.79 1.75 1.00 1.84 0.72%
Adjusted Per Share Value based on latest NOSH - 277,330
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 118.46 51.46 196.49 144.01 94.78 39.40 107.73 6.54%
EPS 11.22 3.96 15.31 14.24 10.60 3.72 12.39 -6.40%
DPS 0.00 0.00 4.98 2.24 2.22 0.87 6.29 -
NAPS 0.8857 0.8228 0.7697 0.8019 0.7779 0.4372 0.7717 9.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 9.76 39.06 13.81 14.94 20.54 50.93 11.55 -10.62%
EY 10.24 2.56 7.24 6.69 4.87 1.96 8.66 11.83%
DY 0.00 0.00 2.36 1.05 1.02 0.46 4.40 -
P/NAPS 1.24 1.88 2.75 2.65 2.80 4.33 1.85 -23.42%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 9.97 32.93 11.54 13.62 19.49 57.40 13.88 -19.81%
EY 10.03 3.04 8.67 7.34 5.13 1.74 7.20 24.75%
DY 0.00 0.00 2.82 1.15 1.08 0.41 3.66 -
P/NAPS 1.26 1.58 2.29 2.42 2.66 4.88 2.23 -31.67%

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