[PBSB] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -1.99%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 140,585 143,866 139,228 136,881 134,878 126,326 118,001 12.37%
PBT 18,200 20,874 20,829 20,827 22,158 20,743 19,492 -4.46%
Tax -4,326 -5,653 -4,758 -4,853 -5,860 -3,745 -3,011 27.29%
NP 13,874 15,221 16,071 15,974 16,298 16,998 16,481 -10.83%
-
NP to SH 13,874 15,221 16,071 15,974 16,298 16,998 16,481 -10.83%
-
Tax Rate 23.77% 27.08% 22.84% 23.30% 26.45% 18.05% 15.45% -
Total Cost 126,711 128,645 123,157 120,907 118,580 109,328 101,520 15.90%
-
Net Worth 93,521 87,849 84,752 81,563 79,799 76,990 72,788 18.16%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 93,521 87,849 84,752 81,563 79,799 76,990 72,788 18.16%
NOSH 36,675 34,999 35,021 35,005 35,000 34,995 34,994 3.17%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 9.87% 10.58% 11.54% 11.67% 12.08% 13.46% 13.97% -
ROE 14.84% 17.33% 18.96% 19.58% 20.42% 22.08% 22.64% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 383.33 411.05 397.55 391.02 385.37 360.98 337.20 8.91%
EPS 37.83 43.49 45.89 45.63 46.57 48.57 47.10 -13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.51 2.42 2.33 2.28 2.20 2.08 14.53%
Adjusted Per Share Value based on latest NOSH - 35,005
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 23.12 23.66 22.89 22.51 22.18 20.77 19.40 12.39%
EPS 2.28 2.50 2.64 2.63 2.68 2.80 2.71 -10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.1445 0.1394 0.1341 0.1312 0.1266 0.1197 18.17%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.41 1.64 1.20 2.84 3.80 4.16 5.74 -
P/RPS 0.37 0.40 0.30 0.73 0.99 1.15 1.70 -63.78%
P/EPS 3.73 3.77 2.62 6.22 8.16 8.56 12.19 -54.55%
EY 26.83 26.52 38.24 16.07 12.25 11.68 8.20 120.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.50 1.22 1.67 1.89 2.76 -65.84%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 17/08/01 30/05/01 28/02/01 29/11/00 18/08/00 - -
Price 1.69 1.73 1.86 2.30 3.33 4.47 0.00 -
P/RPS 0.44 0.42 0.47 0.59 0.86 1.24 0.00 -
P/EPS 4.47 3.98 4.05 5.04 7.15 9.20 0.00 -
EY 22.38 25.14 24.67 19.84 13.98 10.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.77 0.99 1.46 2.03 0.00 -

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