[PBSB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 6617.71%
YoY- 9897.73%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 148,971 139,285 145,314 201,505 24,970 25,397 28,533 201.25%
PBT 18,836 3,339 26,509 34,003 -1,278 -21,098 -2,079 -
Tax -2,451 83 -641 1,815 826 6,197 -415 227.08%
NP 16,385 3,422 25,868 35,818 -452 -14,901 -2,494 -
-
NP to SH 15,292 2,355 22,967 30,177 -463 -14,901 -2,494 -
-
Tax Rate 13.01% -2.49% 2.42% -5.34% - - - -
Total Cost 132,586 135,863 119,446 165,687 25,422 40,298 31,027 163.56%
-
Net Worth 437,503 315,081 147,792 142,210 51,210 71,086 72,157 232.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,127 9,452 6,650 10,665 - - - -
Div Payout % 26.99% 401.38% 28.96% 35.34% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 437,503 315,081 147,792 142,210 51,210 71,086 72,157 232.87%
NOSH 206,369 157,540 147,792 142,210 35,075 35,017 35,028 226.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.00% 2.46% 17.80% 17.78% -1.81% -58.67% -8.74% -
ROE 3.50% 0.75% 15.54% 21.22% -0.90% -20.96% -3.46% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 72.19 88.41 98.32 141.70 71.19 72.53 81.46 -7.74%
EPS 7.41 0.97 9.44 14.53 -0.99 -42.57 -7.12 -
DPS 2.00 6.00 4.50 7.50 0.00 0.00 0.00 -
NAPS 2.12 2.00 1.00 1.00 1.46 2.03 2.06 1.93%
Adjusted Per Share Value based on latest NOSH - 142,210
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.50 22.90 23.90 33.14 4.11 4.18 4.69 201.36%
EPS 2.51 0.39 3.78 4.96 -0.08 -2.45 -0.41 -
DPS 0.68 1.55 1.09 1.75 0.00 0.00 0.00 -
NAPS 0.7194 0.5181 0.243 0.2338 0.0842 0.1169 0.1187 232.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.11 2.06 2.16 1.70 1.73 1.68 1.58 -
P/RPS 2.92 2.33 2.20 1.20 2.43 2.32 1.94 31.36%
P/EPS 28.48 137.81 13.90 8.01 -131.06 -3.95 -22.19 -
EY 3.51 0.73 7.19 12.48 -0.76 -25.33 -4.51 -
DY 0.95 2.91 2.08 4.41 0.00 0.00 0.00 -
P/NAPS 1.00 1.03 2.16 1.70 1.18 0.83 0.77 19.05%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 -
Price 2.71 2.24 1.97 2.24 1.76 2.24 1.72 -
P/RPS 3.75 2.53 2.00 1.58 2.47 3.09 2.11 46.77%
P/EPS 36.57 149.85 12.68 10.56 -133.33 -5.26 -24.16 -
EY 2.73 0.67 7.89 9.47 -0.75 -19.00 -4.14 -
DY 0.74 2.68 2.28 3.35 0.00 0.00 0.00 -
P/NAPS 1.28 1.12 1.97 2.24 1.21 1.10 0.83 33.51%

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