[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
20-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -72.21%
YoY- 3402.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 655,141 504,530 344,084 148,971 511,074 371,789 226,475 102.62%
PBT 84,332 83,051 58,750 18,836 62,573 59,234 32,725 87.64%
Tax -3,033 -6,564 -4,776 -2,451 2,083 2,000 2,641 -
NP 81,299 76,487 53,974 16,385 64,656 61,234 35,366 73.91%
-
NP to SH 75,318 70,040 49,019 15,292 55,036 52,681 29,714 85.59%
-
Tax Rate 3.60% 7.90% 8.13% 13.01% -3.33% -3.38% -8.07% -
Total Cost 573,842 428,043 290,110 132,586 446,418 310,555 191,109 107.71%
-
Net Worth 469,312 473,822 468,426 437,503 261,917 147,792 94,450 190.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 38,259 25,203 16,581 4,127 22,238 17,735 7,083 206.90%
Div Payout % 50.80% 35.98% 33.83% 26.99% 40.41% 33.67% 23.84% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 469,312 473,822 468,426 437,503 261,917 147,792 94,450 190.33%
NOSH 255,061 252,033 207,268 206,369 123,546 147,792 94,450 93.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.41% 15.16% 15.69% 11.00% 12.65% 16.47% 15.62% -
ROE 16.05% 14.78% 10.46% 3.50% 21.01% 35.65% 31.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 256.86 200.18 166.01 72.19 413.67 251.56 239.78 4.68%
EPS 29.56 27.79 23.65 7.41 27.23 28.07 23.37 16.90%
DPS 15.00 10.00 8.00 2.00 18.00 12.00 7.50 58.53%
NAPS 1.84 1.88 2.26 2.12 2.12 1.00 1.00 49.99%
Adjusted Per Share Value based on latest NOSH - 206,369
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.73 82.96 56.58 24.50 84.04 61.14 37.24 102.63%
EPS 12.39 11.52 8.06 2.51 9.05 8.66 4.89 85.54%
DPS 6.29 4.14 2.73 0.68 3.66 2.92 1.16 207.69%
NAPS 0.7717 0.7791 0.7703 0.7194 0.4307 0.243 0.1553 190.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.41 2.62 3.14 2.11 2.06 2.16 1.70 -
P/RPS 1.33 1.31 1.89 2.92 0.50 0.86 0.71 51.78%
P/EPS 11.55 9.43 13.28 28.48 4.62 6.06 5.40 65.77%
EY 8.66 10.61 7.53 3.51 21.62 16.50 18.51 -39.65%
DY 4.40 3.82 2.55 0.95 8.74 5.56 4.41 -0.15%
P/NAPS 1.85 1.39 1.39 1.00 0.97 2.16 1.70 5.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 -
Price 4.10 3.06 3.00 2.71 2.24 1.97 2.24 -
P/RPS 1.60 1.53 1.81 3.75 0.54 0.78 0.93 43.43%
P/EPS 13.88 11.01 12.68 36.57 5.03 5.53 7.12 55.86%
EY 7.20 9.08 7.88 2.73 19.89 18.09 14.04 -35.85%
DY 3.66 3.27 2.67 0.74 8.04 6.09 3.35 6.06%
P/NAPS 2.23 1.63 1.33 1.28 1.06 1.97 2.24 -0.29%

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