[PBSB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -37.67%
YoY- -8.47%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 336,824 239,592 150,611 160,446 195,113 148,971 139,285 80.45%
PBT 46,377 25,426 1,281 24,301 39,914 18,836 3,339 480.60%
Tax -1,140 -1,639 3,531 -1,788 -2,325 -2,451 83 -
NP 45,237 23,787 4,812 22,513 37,589 16,385 3,422 461.73%
-
NP to SH 41,883 22,604 5,278 21,021 33,727 15,292 2,355 584.94%
-
Tax Rate 2.46% 6.45% -275.64% 7.36% 5.83% 13.01% -2.49% -
Total Cost 291,587 215,805 145,799 137,933 157,524 132,586 135,863 66.61%
-
Net Worth 480,939 265,887 263,369 484,901 472,261 437,503 315,081 32.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,244 5,317 13,168 5,158 12,537 4,127 9,452 -8.73%
Div Payout % 19.69% 23.53% 249.50% 24.54% 37.17% 26.99% 401.38% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 480,939 265,887 263,369 484,901 472,261 437,503 315,081 32.67%
NOSH 274,822 265,887 263,369 257,926 208,965 206,369 157,540 45.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.43% 9.93% 3.19% 14.03% 19.27% 11.00% 2.46% -
ROE 8.71% 8.50% 2.00% 4.34% 7.14% 3.50% 0.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.56 90.11 57.19 62.21 93.37 72.19 88.41 24.40%
EPS 15.24 8.51 2.02 8.15 16.14 7.41 0.97 530.47%
DPS 3.00 2.00 5.00 2.00 6.00 2.00 6.00 -37.08%
NAPS 1.75 1.00 1.00 1.88 2.26 2.12 2.00 -8.53%
Adjusted Per Share Value based on latest NOSH - 257,926
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 55.39 39.40 24.77 26.38 32.08 24.50 22.90 80.48%
EPS 6.89 3.72 0.87 3.46 5.55 2.51 0.39 581.89%
DPS 1.36 0.87 2.17 0.85 2.06 0.68 1.55 -8.37%
NAPS 0.7908 0.4372 0.4331 0.7974 0.7766 0.7194 0.5181 32.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.90 4.33 3.41 2.62 3.14 2.11 2.06 -
P/RPS 4.00 4.81 5.96 4.21 3.36 2.92 2.33 43.51%
P/EPS 32.15 50.93 170.16 32.15 19.45 28.48 137.81 -62.20%
EY 3.11 1.96 0.59 3.11 5.14 3.51 0.73 163.49%
DY 0.61 0.46 1.47 0.76 1.91 0.95 2.91 -64.81%
P/NAPS 2.80 4.33 3.41 1.39 1.39 1.00 1.03 95.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 08/08/07 03/05/07 26/02/07 23/11/06 29/08/06 20/06/06 23/02/06 -
Price 4.65 4.88 4.10 3.06 3.00 2.71 2.24 -
P/RPS 3.79 5.42 7.17 4.92 3.21 3.75 2.53 31.01%
P/EPS 30.51 57.40 204.59 37.55 18.59 36.57 149.85 -65.49%
EY 3.28 1.74 0.49 2.66 5.38 2.73 0.67 189.15%
DY 0.65 0.41 1.22 0.65 2.00 0.74 2.68 -61.20%
P/NAPS 2.66 4.88 4.10 1.63 1.33 1.28 1.12 78.29%

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