[PBSB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 206.68%
YoY- 1001.24%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 628,683 635,075 511,074 397,186 280,405 108,567 111,763 217.29%
PBT 88,598 82,687 62,573 38,136 9,548 -24,396 -24,136 -
Tax -5,334 -1,194 2,083 8,197 8,423 6,241 5,220 -
NP 83,264 81,493 64,656 46,333 17,971 -18,155 -18,916 -
-
NP to SH 74,341 70,791 55,036 37,780 12,319 -18,166 -18,916 -
-
Tax Rate 6.02% 1.44% -3.33% -21.49% -88.22% - - -
Total Cost 545,419 553,582 446,418 350,853 262,434 126,722 130,679 159.90%
-
Net Worth 472,261 437,503 315,081 147,792 142,210 51,210 71,086 254.62%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 32,768 30,896 26,768 17,316 10,665 - - -
Div Payout % 44.08% 43.64% 48.64% 45.83% 86.58% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 472,261 437,503 315,081 147,792 142,210 51,210 71,086 254.62%
NOSH 208,965 206,369 157,540 147,792 142,210 35,075 35,017 230.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.24% 12.83% 12.65% 11.67% 6.41% -16.72% -16.93% -
ROE 15.74% 16.18% 17.47% 25.56% 8.66% -35.47% -26.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 300.86 307.74 324.41 268.75 197.18 309.52 319.16 -3.87%
EPS 35.58 34.30 34.93 25.56 8.66 -51.79 -54.02 -
DPS 15.68 14.97 16.99 11.72 7.50 0.00 0.00 -
NAPS 2.26 2.12 2.00 1.00 1.00 1.46 2.03 7.43%
Adjusted Per Share Value based on latest NOSH - 147,792
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 103.38 104.43 84.04 65.31 46.11 17.85 18.38 217.27%
EPS 12.22 11.64 9.05 6.21 2.03 -2.99 -3.11 -
DPS 5.39 5.08 4.40 2.85 1.75 0.00 0.00 -
NAPS 0.7766 0.7194 0.5181 0.243 0.2338 0.0842 0.1169 254.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.14 2.11 2.06 2.16 1.70 1.73 1.68 -
P/RPS 1.04 0.69 0.64 0.80 0.86 0.56 0.53 56.93%
P/EPS 8.83 6.15 5.90 8.45 19.62 -3.34 -3.11 -
EY 11.33 16.26 16.96 11.83 5.10 -29.94 -32.15 -
DY 4.99 7.10 8.25 5.42 4.41 0.00 0.00 -
P/NAPS 1.39 1.00 1.03 2.16 1.70 1.18 0.83 41.15%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 -
Price 3.00 2.71 2.24 1.97 2.24 1.76 2.24 -
P/RPS 1.00 0.88 0.69 0.73 1.14 0.57 0.70 26.92%
P/EPS 8.43 7.90 6.41 7.71 25.86 -3.40 -4.15 -
EY 11.86 12.66 15.60 12.98 3.87 -29.43 -24.12 -
DY 5.23 5.52 7.59 5.95 3.35 0.00 0.00 -
P/NAPS 1.33 1.28 1.12 1.97 2.24 1.21 1.10 13.53%

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