[PBSB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -47.16%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 407,465 312,958 319,172 299,361 336,824 239,592 150,611 94.27%
PBT 51,834 26,170 2,200 25,796 46,377 25,426 1,281 1081.28%
Tax -2,585 -1,653 2,142 -2,992 -1,140 -1,639 3,531 -
NP 49,249 24,517 4,342 22,804 45,237 23,787 4,812 372.05%
-
NP to SH 44,160 24,065 6,465 22,131 41,883 22,604 5,278 312.66%
-
Tax Rate 4.99% 6.32% -97.36% 11.60% 2.46% 6.45% -275.64% -
Total Cost 358,216 288,441 314,830 276,557 291,587 215,805 145,799 82.17%
-
Net Worth 538,254 500,390 484,851 496,422 480,939 265,887 263,369 61.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 17,112 - 8,244 5,317 13,168 -
Div Payout % - - 264.69% - 19.69% 23.53% 249.50% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 538,254 500,390 484,851 496,422 480,939 265,887 263,369 61.11%
NOSH 289,384 289,242 285,206 277,330 274,822 265,887 263,369 6.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.09% 7.83% 1.36% 7.62% 13.43% 9.93% 3.19% -
ROE 8.20% 4.81% 1.33% 4.46% 8.71% 8.50% 2.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 140.80 108.20 111.91 107.94 122.56 90.11 57.19 82.42%
EPS 15.26 8.32 2.27 7.98 15.24 8.51 2.02 285.48%
DPS 0.00 0.00 6.00 0.00 3.00 2.00 5.00 -
NAPS 1.86 1.73 1.70 1.79 1.75 1.00 1.00 51.30%
Adjusted Per Share Value based on latest NOSH - 277,330
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 67.00 51.46 52.48 49.23 55.39 39.40 24.77 94.25%
EPS 7.26 3.96 1.06 3.64 6.89 3.72 0.87 311.94%
DPS 0.00 0.00 2.81 0.00 1.36 0.87 2.17 -
NAPS 0.8851 0.8228 0.7973 0.8163 0.7908 0.4372 0.4331 61.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.30 3.25 4.67 4.75 4.90 4.33 3.41 -
P/RPS 1.63 3.00 4.17 4.40 4.00 4.81 5.96 -57.89%
P/EPS 15.07 39.06 206.02 59.52 32.15 50.93 170.16 -80.16%
EY 6.63 2.56 0.49 1.68 3.11 1.96 0.59 402.43%
DY 0.00 0.00 1.28 0.00 0.61 0.46 1.47 -
P/NAPS 1.24 1.88 2.75 2.65 2.80 4.33 3.41 -49.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 -
Price 2.35 2.74 3.90 4.33 4.65 4.88 4.10 -
P/RPS 1.67 2.53 3.48 4.01 3.79 5.42 7.17 -62.17%
P/EPS 15.40 32.93 172.05 54.26 30.51 57.40 204.59 -82.20%
EY 6.49 3.04 0.58 1.84 3.28 1.74 0.49 460.68%
DY 0.00 0.00 1.54 0.00 0.65 0.41 1.22 -
P/NAPS 1.26 1.58 2.29 2.42 2.66 4.88 4.10 -54.49%

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