[PBSB] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 85.29%
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 312,958 319,172 299,361 336,824 239,592 150,611 160,446 56.04%
PBT 26,170 2,200 25,796 46,377 25,426 1,281 24,301 5.05%
Tax -1,653 2,142 -2,992 -1,140 -1,639 3,531 -1,788 -5.09%
NP 24,517 4,342 22,804 45,237 23,787 4,812 22,513 5.84%
-
NP to SH 24,065 6,465 22,131 41,883 22,604 5,278 21,021 9.42%
-
Tax Rate 6.32% -97.36% 11.60% 2.46% 6.45% -275.64% 7.36% -
Total Cost 288,441 314,830 276,557 291,587 215,805 145,799 137,933 63.45%
-
Net Worth 500,390 484,851 496,422 480,939 265,887 263,369 484,901 2.11%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 17,112 - 8,244 5,317 13,168 5,158 -
Div Payout % - 264.69% - 19.69% 23.53% 249.50% 24.54% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 500,390 484,851 496,422 480,939 265,887 263,369 484,901 2.11%
NOSH 289,242 285,206 277,330 274,822 265,887 263,369 257,926 7.93%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.83% 1.36% 7.62% 13.43% 9.93% 3.19% 14.03% -
ROE 4.81% 1.33% 4.46% 8.71% 8.50% 2.00% 4.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.20 111.91 107.94 122.56 90.11 57.19 62.21 44.57%
EPS 8.32 2.27 7.98 15.24 8.51 2.02 8.15 1.38%
DPS 0.00 6.00 0.00 3.00 2.00 5.00 2.00 -
NAPS 1.73 1.70 1.79 1.75 1.00 1.00 1.88 -5.38%
Adjusted Per Share Value based on latest NOSH - 274,822
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 51.46 52.48 49.23 55.39 39.40 24.77 26.38 56.05%
EPS 3.96 1.06 3.64 6.89 3.72 0.87 3.46 9.40%
DPS 0.00 2.81 0.00 1.36 0.87 2.17 0.85 -
NAPS 0.8228 0.7973 0.8163 0.7908 0.4372 0.4331 0.7974 2.11%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.25 4.67 4.75 4.90 4.33 3.41 2.62 -
P/RPS 3.00 4.17 4.40 4.00 4.81 5.96 4.21 -20.20%
P/EPS 39.06 206.02 59.52 32.15 50.93 170.16 32.15 13.84%
EY 2.56 0.49 1.68 3.11 1.96 0.59 3.11 -12.15%
DY 0.00 1.28 0.00 0.61 0.46 1.47 0.76 -
P/NAPS 1.88 2.75 2.65 2.80 4.33 3.41 1.39 22.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 23/11/06 -
Price 2.74 3.90 4.33 4.65 4.88 4.10 3.06 -
P/RPS 2.53 3.48 4.01 3.79 5.42 7.17 4.92 -35.78%
P/EPS 32.93 172.05 54.26 30.51 57.40 204.59 37.55 -8.37%
EY 3.04 0.58 1.84 3.28 1.74 0.49 2.66 9.30%
DY 0.00 1.54 0.00 0.65 0.41 1.22 0.65 -
P/NAPS 1.58 2.29 2.42 2.66 4.88 4.10 1.63 -2.05%

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