[PBSB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 167.81%
YoY- 556.26%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 635,075 511,074 397,186 280,405 108,567 111,763 113,183 216.09%
PBT 82,687 62,573 38,136 9,548 -24,396 -24,136 -2,121 -
Tax -1,194 2,083 8,197 8,423 6,241 5,220 -2,071 -30.75%
NP 81,493 64,656 46,333 17,971 -18,155 -18,916 -4,192 -
-
NP to SH 70,791 55,036 37,780 12,319 -18,166 -18,916 -4,192 -
-
Tax Rate 1.44% -3.33% -21.49% -88.22% - - - -
Total Cost 553,582 446,418 350,853 262,434 126,722 130,679 117,375 181.50%
-
Net Worth 437,503 315,081 147,792 142,210 51,210 71,086 72,157 232.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 30,896 26,768 17,316 10,665 - - - -
Div Payout % 43.64% 48.64% 45.83% 86.58% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 437,503 315,081 147,792 142,210 51,210 71,086 72,157 232.87%
NOSH 206,369 157,540 147,792 142,210 35,075 35,017 35,028 226.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.83% 12.65% 11.67% 6.41% -16.72% -16.93% -3.70% -
ROE 16.18% 17.47% 25.56% 8.66% -35.47% -26.61% -5.81% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 307.74 324.41 268.75 197.18 309.52 319.16 323.12 -3.20%
EPS 34.30 34.93 25.56 8.66 -51.79 -54.02 -11.97 -
DPS 14.97 16.99 11.72 7.50 0.00 0.00 0.00 -
NAPS 2.12 2.00 1.00 1.00 1.46 2.03 2.06 1.93%
Adjusted Per Share Value based on latest NOSH - 142,210
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 104.43 84.04 65.31 46.11 17.85 18.38 18.61 216.11%
EPS 11.64 9.05 6.21 2.03 -2.99 -3.11 -0.69 -
DPS 5.08 4.40 2.85 1.75 0.00 0.00 0.00 -
NAPS 0.7194 0.5181 0.243 0.2338 0.0842 0.1169 0.1187 232.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.11 2.06 2.16 1.70 1.73 1.68 1.58 -
P/RPS 0.69 0.64 0.80 0.86 0.56 0.53 0.49 25.65%
P/EPS 6.15 5.90 8.45 19.62 -3.34 -3.11 -13.20 -
EY 16.26 16.96 11.83 5.10 -29.94 -32.15 -7.57 -
DY 7.10 8.25 5.42 4.41 0.00 0.00 0.00 -
P/NAPS 1.00 1.03 2.16 1.70 1.18 0.83 0.77 19.05%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 -
Price 2.71 2.24 1.97 2.24 1.76 2.24 1.72 -
P/RPS 0.88 0.69 0.73 1.14 0.57 0.70 0.53 40.26%
P/EPS 7.90 6.41 7.71 25.86 -3.40 -4.15 -14.37 -
EY 12.66 15.60 12.98 3.87 -29.43 -24.12 -6.96 -
DY 5.52 7.59 5.95 3.35 0.00 0.00 0.00 -
P/NAPS 1.28 1.12 1.97 2.24 1.21 1.10 0.83 33.51%

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