[PBSB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 4.47%
YoY- 390.93%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 504,530 344,084 148,971 511,074 371,789 226,475 24,970 640.48%
PBT 83,051 58,750 18,836 62,573 59,234 32,725 -1,278 -
Tax -6,564 -4,776 -2,451 2,083 2,000 2,641 826 -
NP 76,487 53,974 16,385 64,656 61,234 35,366 -452 -
-
NP to SH 70,040 49,019 15,292 55,036 52,681 29,714 -463 -
-
Tax Rate 7.90% 8.13% 13.01% -3.33% -3.38% -8.07% - -
Total Cost 428,043 290,110 132,586 446,418 310,555 191,109 25,422 555.80%
-
Net Worth 473,822 468,426 437,503 261,917 147,792 94,450 51,210 340.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 25,203 16,581 4,127 22,238 17,735 7,083 - -
Div Payout % 35.98% 33.83% 26.99% 40.41% 33.67% 23.84% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 473,822 468,426 437,503 261,917 147,792 94,450 51,210 340.13%
NOSH 252,033 207,268 206,369 123,546 147,792 94,450 35,075 271.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.16% 15.69% 11.00% 12.65% 16.47% 15.62% -1.81% -
ROE 14.78% 10.46% 3.50% 21.01% 35.65% 31.46% -0.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 200.18 166.01 72.19 413.67 251.56 239.78 71.19 99.09%
EPS 27.79 23.65 7.41 27.23 28.07 23.37 -0.99 -
DPS 10.00 8.00 2.00 18.00 12.00 7.50 0.00 -
NAPS 1.88 2.26 2.12 2.12 1.00 1.00 1.46 18.34%
Adjusted Per Share Value based on latest NOSH - 157,540
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 82.96 56.58 24.50 84.04 61.14 37.24 4.11 639.98%
EPS 11.52 8.06 2.51 9.05 8.66 4.89 -0.08 -
DPS 4.14 2.73 0.68 3.66 2.92 1.16 0.00 -
NAPS 0.7791 0.7703 0.7194 0.4307 0.243 0.1553 0.0842 340.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.62 3.14 2.11 2.06 2.16 1.70 1.73 -
P/RPS 1.31 1.89 2.92 0.50 0.86 0.71 2.43 -33.73%
P/EPS 9.43 13.28 28.48 4.62 6.06 5.40 -131.06 -
EY 10.61 7.53 3.51 21.62 16.50 18.51 -0.76 -
DY 3.82 2.55 0.95 8.74 5.56 4.41 0.00 -
P/NAPS 1.39 1.39 1.00 0.97 2.16 1.70 1.18 11.52%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 -
Price 3.06 3.00 2.71 2.24 1.97 2.24 1.76 -
P/RPS 1.53 1.81 3.75 0.54 0.78 0.93 2.47 -27.31%
P/EPS 11.01 12.68 36.57 5.03 5.53 7.12 -133.33 -
EY 9.08 7.88 2.73 19.89 18.09 14.04 -0.75 -
DY 3.27 2.67 0.74 8.04 6.09 3.35 0.00 -
P/NAPS 1.63 1.33 1.28 1.06 1.97 2.24 1.21 21.95%

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