[PBSB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.99%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,194,949 875,777 576,416 239,592 655,141 504,530 344,084 128.80%
PBT 99,799 97,599 71,803 25,426 84,332 83,051 58,750 42.23%
Tax -3,629 -5,771 -2,779 -1,639 -3,033 -6,564 -4,776 -16.68%
NP 96,170 91,828 69,024 23,787 81,299 76,487 53,974 46.81%
-
NP to SH 93,083 86,618 64,487 22,604 75,318 70,040 49,019 53.16%
-
Tax Rate 3.64% 5.91% 3.87% 6.45% 3.60% 7.90% 8.13% -
Total Cost 1,098,779 783,949 507,392 215,805 573,842 428,043 290,110 142.38%
-
Net Worth 468,086 487,672 473,076 265,887 469,312 473,822 468,426 -0.04%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 30,287 13,622 13,516 5,317 38,259 25,203 16,581 49.26%
Div Payout % 32.54% 15.73% 20.96% 23.53% 50.80% 35.98% 33.83% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 468,086 487,672 473,076 265,887 469,312 473,822 468,426 -0.04%
NOSH 275,344 272,442 270,329 265,887 255,061 252,033 207,268 20.78%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.05% 10.49% 11.97% 9.93% 12.41% 15.16% 15.69% -
ROE 19.89% 17.76% 13.63% 8.50% 16.05% 14.78% 10.46% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 433.98 321.45 213.23 90.11 256.86 200.18 166.01 89.43%
EPS 33.74 31.76 23.86 8.51 29.56 27.79 23.65 26.64%
DPS 11.00 5.00 5.00 2.00 15.00 10.00 8.00 23.58%
NAPS 1.70 1.79 1.75 1.00 1.84 1.88 2.26 -17.24%
Adjusted Per Share Value based on latest NOSH - 265,887
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 196.49 144.01 94.78 39.40 107.73 82.96 56.58 128.80%
EPS 15.31 14.24 10.60 3.72 12.39 11.52 8.06 53.19%
DPS 4.98 2.24 2.22 0.87 6.29 4.14 2.73 49.13%
NAPS 0.7697 0.8019 0.7779 0.4372 0.7717 0.7791 0.7703 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.67 4.75 4.90 4.33 3.41 2.62 3.14 -
P/RPS 1.08 1.48 2.30 4.81 1.33 1.31 1.89 -31.06%
P/EPS 13.81 14.94 20.54 50.93 11.55 9.43 13.28 2.63%
EY 7.24 6.69 4.87 1.96 8.66 10.61 7.53 -2.57%
DY 2.36 1.05 1.02 0.46 4.40 3.82 2.55 -5.01%
P/NAPS 2.75 2.65 2.80 4.33 1.85 1.39 1.39 57.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 23/11/06 29/08/06 -
Price 3.90 4.33 4.65 4.88 4.10 3.06 3.00 -
P/RPS 0.90 1.35 2.18 5.42 1.60 1.53 1.81 -37.15%
P/EPS 11.54 13.62 19.49 57.40 13.88 11.01 12.68 -6.07%
EY 8.67 7.34 5.13 1.74 7.20 9.08 7.88 6.55%
DY 2.82 1.15 1.08 0.41 3.66 3.27 2.67 3.70%
P/NAPS 2.29 2.42 2.66 4.88 2.23 1.63 1.33 43.51%

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