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

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 120.55%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 239,592 150,611 160,446 195,113 148,971 139,285 145,314 39.60%
PBT 25,426 1,281 24,301 39,914 18,836 3,339 26,509 -2.74%
Tax -1,639 3,531 -1,788 -2,325 -2,451 83 -641 87.09%
NP 23,787 4,812 22,513 37,589 16,385 3,422 25,868 -5.44%
-
NP to SH 22,604 5,278 21,021 33,727 15,292 2,355 22,967 -1.05%
-
Tax Rate 6.45% -275.64% 7.36% 5.83% 13.01% -2.49% 2.42% -
Total Cost 215,805 145,799 137,933 157,524 132,586 135,863 119,446 48.39%
-
Net Worth 265,887 263,369 484,901 472,261 437,503 315,081 147,792 47.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 5,317 13,168 5,158 12,537 4,127 9,452 6,650 -13.86%
Div Payout % 23.53% 249.50% 24.54% 37.17% 26.99% 401.38% 28.96% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 265,887 263,369 484,901 472,261 437,503 315,081 147,792 47.97%
NOSH 265,887 263,369 257,926 208,965 206,369 157,540 147,792 47.97%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.93% 3.19% 14.03% 19.27% 11.00% 2.46% 17.80% -
ROE 8.50% 2.00% 4.34% 7.14% 3.50% 0.75% 15.54% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 90.11 57.19 62.21 93.37 72.19 88.41 98.32 -5.65%
EPS 8.51 2.02 8.15 16.14 7.41 0.97 9.44 -6.68%
DPS 2.00 5.00 2.00 6.00 2.00 6.00 4.50 -41.79%
NAPS 1.00 1.00 1.88 2.26 2.12 2.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 208,965
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.40 24.77 26.38 32.08 24.50 22.90 23.90 39.59%
EPS 3.72 0.87 3.46 5.55 2.51 0.39 3.78 -1.06%
DPS 0.87 2.17 0.85 2.06 0.68 1.55 1.09 -13.96%
NAPS 0.4372 0.4331 0.7974 0.7766 0.7194 0.5181 0.243 47.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
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%
P/EPS 50.93 170.16 32.15 19.45 28.48 137.81 13.90 137.85%
EY 1.96 0.59 3.11 5.14 3.51 0.73 7.19 -57.99%
DY 0.46 1.47 0.76 1.91 0.95 2.91 2.08 -63.46%
P/NAPS 4.33 3.41 1.39 1.39 1.00 1.03 2.16 59.05%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
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%
P/EPS 57.40 204.59 37.55 18.59 36.57 149.85 12.68 173.90%
EY 1.74 0.49 2.66 5.38 2.73 0.67 7.89 -63.53%
DY 0.41 1.22 0.65 2.00 0.74 2.68 2.28 -68.17%
P/NAPS 4.88 4.10 1.63 1.33 1.28 1.12 1.97 83.17%

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