[PBSB] QoQ Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Quarter Result
Revenue	239,592	150,611	160,446	195,113	148,971	139,285	145,314	39.60%
YoY %	59.08%	-6.13%	-17.77%	30.97%	6.95%	-4.15%	-	-
Horiz. %	164.88%	103.65%	110.41%	134.27%	102.52%	95.85%	100.00%	-
PBT	25,426	1,281	24,301	39,914	18,836	3,339	26,509	-2.74%
YoY %	1,884.86%	-94.73%	-39.12%	111.90%	464.12%	-87.40%	-	-
Horiz. %	95.91%	4.83%	91.67%	150.57%	71.06%	12.60%	100.00%	-
Tax	-1,639	3,531	-1,788	-2,325	-2,451	83	-641	87.09%
YoY %	-146.42%	297.48%	23.10%	5.14%	-3,053.01%	112.95%	-	-
Horiz. %	255.69%	-550.86%	278.94%	362.71%	382.37%	-12.95%	100.00%	-
NP	23,787	4,812	22,513	37,589	16,385	3,422	25,868	-5.44%
YoY %	394.33%	-78.63%	-40.11%	129.41%	378.81%	-86.77%	-	-
Horiz. %	91.96%	18.60%	87.03%	145.31%	63.34%	13.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,604	5,278	21,021	33,727	15,292	2,355	22,967	-1.05%
YoY %	328.27%	-74.89%	-37.67%	120.55%	549.34%	-89.75%	-	-
Horiz. %	98.42%	22.98%	91.53%	146.85%	66.58%	10.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.45%	-275.64%	7.36%	5.83%	13.01%	-2.49%	2.42%	-
YoY %	102.34%	-3,845.11%	26.24%	-55.19%	622.49%	-202.89%	-	-
Horiz. %	266.53%	-11,390.08%	304.13%	240.91%	537.60%	-102.89%	100.00%	-
Total Cost	215,805	145,799	137,933	157,524	132,586	135,863	119,446	48.39%
YoY %	48.02%	5.70%	-12.44%	18.81%	-2.41%	13.74%	-	-
Horiz. %	180.67%	122.06%	115.48%	131.88%	111.00%	113.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	265,887	263,369	484,901	472,261	437,503	315,081	147,792	47.97%
YoY %	0.96%	-45.69%	2.68%	7.94%	38.85%	113.19%	-	-
Horiz. %	179.91%	178.20%	328.10%	319.54%	296.03%	213.19%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	5,317	13,168	5,158	12,537	4,127	9,452	6,650	-13.86%
YoY %	-59.62%	155.29%	-58.86%	203.78%	-56.34%	42.14%	-	-
Horiz. %	79.95%	198.02%	77.56%	188.53%	62.06%	142.14%	100.00%	-
Div Payout %	23.53%	249.50%	24.54%	37.17%	26.99%	401.38%	28.96%	-
YoY %	-90.57%	916.71%	-33.98%	37.72%	-93.28%	1,285.98%	-	-
Horiz. %	81.25%	861.53%	84.74%	128.35%	93.20%	1,385.98%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	265,887	263,369	484,901	472,261	437,503	315,081	147,792	47.97%
YoY %	0.96%	-45.69%	2.68%	7.94%	38.85%	113.19%	-	-
Horiz. %	179.91%	178.20%	328.10%	319.54%	296.03%	213.19%	100.00%	-
NOSH	265,887	263,369	257,926	208,965	206,369	157,540	147,792	47.97%
YoY %	0.96%	2.11%	23.43%	1.26%	30.99%	6.60%	-	-
Horiz. %	179.91%	178.20%	174.52%	141.39%	139.63%	106.60%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	9.93%	3.19%	14.03%	19.27%	11.00%	2.46%	17.80%	-
YoY %	211.29%	-77.26%	-27.19%	75.18%	347.15%	-86.18%	-	-
Horiz. %	55.79%	17.92%	78.82%	108.26%	61.80%	13.82%	100.00%	-
ROE	8.50%	2.00%	4.34%	7.14%	3.50%	0.75%	15.54%	-
YoY %	325.00%	-53.92%	-39.22%	104.00%	366.67%	-95.17%	-	-
Horiz. %	54.70%	12.87%	27.93%	45.95%	22.52%	4.83%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	90.11	57.19	62.21	93.37	72.19	88.41	98.32	-5.65%
YoY %	57.56%	-8.07%	-33.37%	29.34%	-18.35%	-10.08%	-	-
Horiz. %	91.65%	58.17%	63.27%	94.97%	73.42%	89.92%	100.00%	-
EPS	8.51	2.02	8.15	16.14	7.41	0.97	9.44	-6.68%
YoY %	321.29%	-75.21%	-49.50%	117.81%	663.92%	-89.72%	-	-
Horiz. %	90.15%	21.40%	86.33%	170.97%	78.50%	10.28%	100.00%	-
DPS	2.00	5.00	2.00	6.00	2.00	6.00	4.50	-41.79%
YoY %	-60.00%	150.00%	-66.67%	200.00%	-66.67%	33.33%	-	-
Horiz. %	44.44%	111.11%	44.44%	133.33%	44.44%	133.33%	100.00%	-
NAPS	1.00	1.00	1.88	2.26	2.12	2.00	1.00	0.00%
YoY %	0.00%	-46.81%	-16.81%	6.60%	6.00%	100.00%	-	-
Horiz. %	100.00%	100.00%	188.00%	226.00%	212.00%	200.00%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 208,965
RPS	39.40	24.77	26.38	32.08	24.50	22.90	23.90	39.59%
YoY %	59.06%	-6.10%	-17.77%	30.94%	6.99%	-4.18%	-	-
Horiz. %	164.85%	103.64%	110.38%	134.23%	102.51%	95.82%	100.00%	-
EPS	3.72	0.87	3.46	5.55	2.51	0.39	3.78	-1.06%
YoY %	327.59%	-74.86%	-37.66%	121.12%	543.59%	-89.68%	-	-
Horiz. %	98.41%	23.02%	91.53%	146.83%	66.40%	10.32%	100.00%	-
DPS	0.87	2.17	0.85	2.06	0.68	1.55	1.09	-13.96%
YoY %	-59.91%	155.29%	-58.74%	202.94%	-56.13%	42.20%	-	-
Horiz. %	79.82%	199.08%	77.98%	188.99%	62.39%	142.20%	100.00%	-
NAPS	0.4372	0.4331	0.7974	0.7766	0.7194	0.5181	0.243	47.98%
YoY %	0.95%	-45.69%	2.68%	7.95%	38.85%	113.21%	-	-
Horiz. %	179.92%	178.23%	328.15%	319.59%	296.05%	213.21%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	4.33	3.41	2.62	3.14	2.11	2.06	2.16	-
P/RPS	4.81	5.96	4.21	3.36	2.92	2.33	2.20	68.53%
YoY %	-19.30%	41.57%	25.30%	15.07%	25.32%	5.91%	-	-
Horiz. %	218.64%	270.91%	191.36%	152.73%	132.73%	105.91%	100.00%	-
P/EPS	50.93	170.16	32.15	19.45	28.48	137.81	13.90	137.85%
YoY %	-70.07%	429.27%	65.30%	-31.71%	-79.33%	891.44%	-	-
Horiz. %	366.40%	1,224.17%	231.29%	139.93%	204.89%	991.44%	100.00%	-
EY	1.96	0.59	3.11	5.14	3.51	0.73	7.19	-57.99%
YoY %	232.20%	-81.03%	-39.49%	46.44%	380.82%	-89.85%	-	-
Horiz. %	27.26%	8.21%	43.25%	71.49%	48.82%	10.15%	100.00%	-
DY	0.46	1.47	0.76	1.91	0.95	2.91	2.08	-63.46%
YoY %	-68.71%	93.42%	-60.21%	101.05%	-67.35%	39.90%	-	-
Horiz. %	22.12%	70.67%	36.54%	91.83%	45.67%	139.90%	100.00%	-
P/NAPS	4.33	3.41	1.39	1.39	1.00	1.03	2.16	59.05%
YoY %	26.98%	145.32%	0.00%	39.00%	-2.91%	-52.31%	-	-
Horiz. %	200.46%	157.87%	64.35%	64.35%	46.30%	47.69%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	03/05/07	26/02/07	23/11/06	29/08/06	20/06/06	23/02/06	14/11/05	-
Price	4.88	4.10	3.06	3.00	2.71	2.24	1.97	-
P/RPS	5.42	7.17	4.92	3.21	3.75	2.53	2.00	94.49%
YoY %	-24.41%	45.73%	53.27%	-14.40%	48.22%	26.50%	-	-
Horiz. %	271.00%	358.50%	246.00%	160.50%	187.50%	126.50%	100.00%	-
P/EPS	57.40	204.59	37.55	18.59	36.57	149.85	12.68	173.90%
YoY %	-71.94%	444.85%	101.99%	-49.17%	-75.60%	1,081.78%	-	-
Horiz. %	452.68%	1,613.49%	296.14%	146.61%	288.41%	1,181.78%	100.00%	-
EY	1.74	0.49	2.66	5.38	2.73	0.67	7.89	-63.53%
YoY %	255.10%	-81.58%	-50.56%	97.07%	307.46%	-91.51%	-	-
Horiz. %	22.05%	6.21%	33.71%	68.19%	34.60%	8.49%	100.00%	-
DY	0.41	1.22	0.65	2.00	0.74	2.68	2.28	-68.17%
YoY %	-66.39%	87.69%	-67.50%	170.27%	-72.39%	17.54%	-	-
Horiz. %	17.98%	53.51%	28.51%	87.72%	32.46%	117.54%	100.00%	-
P/NAPS	4.88	4.10	1.63	1.33	1.28	1.12	1.97	83.17%
YoY %	19.02%	151.53%	22.56%	3.91%	14.29%	-43.15%	-	-
Horiz. %	247.72%	208.12%	82.74%	67.51%	64.97%	56.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos