[PBSB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -89.75%
YoY- 115.8%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 160,446 195,113 148,971 139,285 145,314 201,505 24,970 245.23%
PBT 24,301 39,914 18,836 3,339 26,509 34,003 -1,278 -
Tax -1,788 -2,325 -2,451 83 -641 1,815 826 -
NP 22,513 37,589 16,385 3,422 25,868 35,818 -452 -
-
NP to SH 21,021 33,727 15,292 2,355 22,967 30,177 -463 -
-
Tax Rate 7.36% 5.83% 13.01% -2.49% 2.42% -5.34% - -
Total Cost 137,933 157,524 132,586 135,863 119,446 165,687 25,422 208.45%
-
Net Worth 484,901 472,261 437,503 315,081 147,792 142,210 51,210 346.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,158 12,537 4,127 9,452 6,650 10,665 - -
Div Payout % 24.54% 37.17% 26.99% 401.38% 28.96% 35.34% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 484,901 472,261 437,503 315,081 147,792 142,210 51,210 346.96%
NOSH 257,926 208,965 206,369 157,540 147,792 142,210 35,075 277.69%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.03% 19.27% 11.00% 2.46% 17.80% 17.78% -1.81% -
ROE 4.34% 7.14% 3.50% 0.75% 15.54% 21.22% -0.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 62.21 93.37 72.19 88.41 98.32 141.70 71.19 -8.58%
EPS 8.15 16.14 7.41 0.97 9.44 14.53 -0.99 -
DPS 2.00 6.00 2.00 6.00 4.50 7.50 0.00 -
NAPS 1.88 2.26 2.12 2.00 1.00 1.00 1.46 18.34%
Adjusted Per Share Value based on latest NOSH - 157,540
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.38 32.08 24.50 22.90 23.90 33.14 4.11 244.98%
EPS 3.46 5.55 2.51 0.39 3.78 4.96 -0.08 -
DPS 0.85 2.06 0.68 1.55 1.09 1.75 0.00 -
NAPS 0.7974 0.7766 0.7194 0.5181 0.243 0.2338 0.0842 347.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.62 3.14 2.11 2.06 2.16 1.70 1.73 -
P/RPS 4.21 3.36 2.92 2.33 2.20 1.20 2.43 44.20%
P/EPS 32.15 19.45 28.48 137.81 13.90 8.01 -131.06 -
EY 3.11 5.14 3.51 0.73 7.19 12.48 -0.76 -
DY 0.76 1.91 0.95 2.91 2.08 4.41 0.00 -
P/NAPS 1.39 1.39 1.00 1.03 2.16 1.70 1.18 11.52%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 -
Price 3.06 3.00 2.71 2.24 1.97 2.24 1.76 -
P/RPS 4.92 3.21 3.75 2.53 2.00 1.58 2.47 58.24%
P/EPS 37.55 18.59 36.57 149.85 12.68 10.56 -133.33 -
EY 2.66 5.38 2.73 0.67 7.89 9.47 -0.75 -
DY 0.65 2.00 0.74 2.68 2.28 3.35 0.00 -
P/NAPS 1.63 1.33 1.28 1.12 1.97 2.24 1.21 21.95%

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