[PBSB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.87%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,268,315 1,194,949 1,026,388 887,473 745,762 655,141 643,815 57.08%
PBT 100,543 99,799 98,880 97,385 90,922 84,332 86,390 10.63%
Tax -3,643 -3,629 -2,240 -1,036 -2,221 -3,033 -6,481 -31.86%
NP 96,900 96,170 96,640 96,349 88,701 81,299 79,909 13.70%
-
NP to SH 94,544 93,083 91,896 90,786 82,630 75,318 72,395 19.45%
-
Tax Rate 3.62% 3.64% 2.27% 1.06% 2.44% 3.60% 7.50% -
Total Cost 1,171,415 1,098,779 929,748 791,124 657,061 573,842 563,906 62.73%
-
Net Worth 500,390 484,851 496,422 480,939 265,887 263,369 484,901 2.11%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 25,357 30,674 26,730 31,889 36,182 34,992 31,276 -13.04%
Div Payout % 26.82% 32.95% 29.09% 35.13% 43.79% 46.46% 43.20% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 500,390 484,851 496,422 480,939 265,887 263,369 484,901 2.11%
NOSH 289,242 285,206 277,330 274,822 265,887 263,369 257,926 7.93%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.64% 8.05% 9.42% 10.86% 11.89% 12.41% 12.41% -
ROE 18.89% 19.20% 18.51% 18.88% 31.08% 28.60% 14.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 438.49 418.98 370.10 322.93 280.48 248.75 249.61 45.54%
EPS 32.69 32.64 33.14 33.03 31.08 28.60 28.07 10.68%
DPS 8.77 10.76 9.64 11.60 13.61 13.29 12.13 -19.42%
NAPS 1.73 1.70 1.79 1.75 1.00 1.00 1.88 -5.38%
Adjusted Per Share Value based on latest NOSH - 274,822
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 208.56 196.49 168.78 145.93 122.63 107.73 105.87 57.08%
EPS 15.55 15.31 15.11 14.93 13.59 12.39 11.90 19.50%
DPS 4.17 5.04 4.40 5.24 5.95 5.75 5.14 -13.00%
NAPS 0.8228 0.7973 0.8163 0.7908 0.4372 0.4331 0.7974 2.11%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.25 4.67 4.75 4.90 4.33 3.41 2.62 -
P/RPS 0.74 1.11 1.28 1.52 1.54 1.37 1.05 -20.78%
P/EPS 9.94 14.31 14.33 14.83 13.93 11.92 9.33 4.30%
EY 10.06 6.99 6.98 6.74 7.18 8.39 10.71 -4.08%
DY 2.70 2.30 2.03 2.37 3.14 3.90 4.63 -30.17%
P/NAPS 1.88 2.75 2.65 2.80 4.33 3.41 1.39 22.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 23/11/06 -
Price 2.74 3.90 4.33 4.65 4.88 4.10 3.06 -
P/RPS 0.62 0.93 1.17 1.44 1.74 1.65 1.23 -36.63%
P/EPS 8.38 11.95 13.07 14.08 15.70 14.34 10.90 -16.06%
EY 11.93 8.37 7.65 7.10 6.37 6.98 9.17 19.15%
DY 3.20 2.76 2.23 2.50 2.79 3.24 3.96 -13.23%
P/NAPS 1.58 2.29 2.42 2.66 4.88 4.10 1.63 -2.05%

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