[PBSB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -23.89%
YoY- 1020.89%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 195,113 148,971 139,285 145,314 201,505 24,970 25,397 290.80%
PBT 39,914 18,836 3,339 26,509 34,003 -1,278 -21,098 -
Tax -2,325 -2,451 83 -641 1,815 826 6,197 -
NP 37,589 16,385 3,422 25,868 35,818 -452 -14,901 -
-
NP to SH 33,727 15,292 2,355 22,967 30,177 -463 -14,901 -
-
Tax Rate 5.83% 13.01% -2.49% 2.42% -5.34% - - -
Total Cost 157,524 132,586 135,863 119,446 165,687 25,422 40,298 148.76%
-
Net Worth 472,261 437,503 315,081 147,792 142,210 51,210 71,086 254.62%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,537 4,127 9,452 6,650 10,665 - - -
Div Payout % 37.17% 26.99% 401.38% 28.96% 35.34% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 472,261 437,503 315,081 147,792 142,210 51,210 71,086 254.62%
NOSH 208,965 206,369 157,540 147,792 142,210 35,075 35,017 230.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.27% 11.00% 2.46% 17.80% 17.78% -1.81% -58.67% -
ROE 7.14% 3.50% 0.75% 15.54% 21.22% -0.90% -20.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 93.37 72.19 88.41 98.32 141.70 71.19 72.53 18.39%
EPS 16.14 7.41 0.97 9.44 14.53 -0.99 -42.57 -
DPS 6.00 2.00 6.00 4.50 7.50 0.00 0.00 -
NAPS 2.26 2.12 2.00 1.00 1.00 1.46 2.03 7.43%
Adjusted Per Share Value based on latest NOSH - 147,792
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.08 24.50 22.90 23.90 33.14 4.11 4.18 290.53%
EPS 5.55 2.51 0.39 3.78 4.96 -0.08 -2.45 -
DPS 2.06 0.68 1.55 1.09 1.75 0.00 0.00 -
NAPS 0.7766 0.7194 0.5181 0.243 0.2338 0.0842 0.1169 254.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.14 2.11 2.06 2.16 1.70 1.73 1.68 -
P/RPS 3.36 2.92 2.33 2.20 1.20 2.43 2.32 28.09%
P/EPS 19.45 28.48 137.81 13.90 8.01 -131.06 -3.95 -
EY 5.14 3.51 0.73 7.19 12.48 -0.76 -25.33 -
DY 1.91 0.95 2.91 2.08 4.41 0.00 0.00 -
P/NAPS 1.39 1.00 1.03 2.16 1.70 1.18 0.83 41.15%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 -
Price 3.00 2.71 2.24 1.97 2.24 1.76 2.24 -
P/RPS 3.21 3.75 2.53 2.00 1.58 2.47 3.09 2.57%
P/EPS 18.59 36.57 149.85 12.68 10.56 -133.33 -5.26 -
EY 5.38 2.73 0.67 7.89 9.47 -0.75 -19.00 -
DY 2.00 0.74 2.68 2.28 3.35 0.00 0.00 -
P/NAPS 1.33 1.28 1.12 1.97 2.24 1.21 1.10 13.53%

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