[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 97.55%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 511,074 371,789 226,475 24,970 112,120 86,723 58,171 324.09%
PBT 62,573 59,234 32,725 -1,278 -24,136 -3,038 -959 -
Tax 2,083 2,000 2,641 826 5,219 -978 -562 -
NP 64,656 61,234 35,366 -452 -18,917 -4,016 -1,521 -
-
NP to SH 55,036 52,681 29,714 -463 -18,917 -4,016 -1,521 -
-
Tax Rate -3.33% -3.38% -8.07% - - - - -
Total Cost 446,418 310,555 191,109 25,422 131,037 90,739 59,692 281.02%
-
Net Worth 261,917 147,792 94,450 51,210 51,434 72,126 75,175 129.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,238 17,735 7,083 - - - - -
Div Payout % 40.41% 33.67% 23.84% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 261,917 147,792 94,450 51,210 51,434 72,126 75,175 129.30%
NOSH 123,546 147,792 94,450 35,075 34,989 35,013 34,965 131.45%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.65% 16.47% 15.62% -1.81% -16.87% -4.63% -2.61% -
ROE 21.01% 35.65% 31.46% -0.90% -36.78% -5.57% -2.02% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 413.67 251.56 239.78 71.19 320.44 247.69 166.37 83.23%
EPS 27.23 28.07 23.37 -0.99 -54.05 -11.47 -4.35 -
DPS 18.00 12.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.00 1.00 1.46 1.47 2.06 2.15 -0.92%
Adjusted Per Share Value based on latest NOSH - 35,075
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 84.04 61.14 37.24 4.11 18.44 14.26 9.57 323.96%
EPS 9.05 8.66 4.89 -0.08 -3.11 -0.66 -0.25 -
DPS 3.66 2.92 1.16 0.00 0.00 0.00 0.00 -
NAPS 0.4307 0.243 0.1553 0.0842 0.0846 0.1186 0.1236 129.32%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.06 2.16 1.70 1.73 1.68 1.58 1.06 -
P/RPS 0.50 0.86 0.71 2.43 0.52 0.64 0.64 -15.13%
P/EPS 4.62 6.06 5.40 -131.06 -3.11 -13.78 -24.37 -
EY 21.62 16.50 18.51 -0.76 -32.18 -7.26 -4.10 -
DY 8.74 5.56 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.16 1.70 1.18 1.14 0.77 0.49 57.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 -
Price 2.24 1.97 2.24 1.76 2.24 1.72 1.53 -
P/RPS 0.54 0.78 0.93 2.47 0.70 0.69 0.92 -29.82%
P/EPS 5.03 5.53 7.12 -133.33 -4.14 -15.00 -35.17 -
EY 19.89 18.09 14.04 -0.75 -24.14 -6.67 -2.84 -
DY 8.04 6.09 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.97 2.24 1.21 1.52 0.83 0.71 30.53%

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