[PBSB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -351.24%
YoY- -614.35%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 397,186 280,405 108,567 111,763 113,183 112,183 110,675 134.22%
PBT 38,136 9,548 -24,396 -24,136 -2,121 -1,287 -2,319 -
Tax 8,197 8,423 6,241 5,220 -2,071 -1,413 -792 -
NP 46,333 17,971 -18,155 -18,916 -4,192 -2,700 -3,111 -
-
NP to SH 37,780 12,319 -18,166 -18,916 -4,192 -2,700 -3,111 -
-
Tax Rate -21.49% -88.22% - - - - - -
Total Cost 350,853 262,434 126,722 130,679 117,375 114,883 113,786 111.70%
-
Net Worth 147,792 142,210 51,210 71,086 72,157 75,250 75,506 56.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 17,316 10,665 - - - - - -
Div Payout % 45.83% 86.58% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 147,792 142,210 51,210 71,086 72,157 75,250 75,506 56.41%
NOSH 147,792 142,210 35,075 35,017 35,028 35,000 34,956 161.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.67% 6.41% -16.72% -16.93% -3.70% -2.41% -2.81% -
ROE 25.56% 8.66% -35.47% -26.61% -5.81% -3.59% -4.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 268.75 197.18 309.52 319.16 323.12 320.52 316.61 -10.34%
EPS 25.56 8.66 -51.79 -54.02 -11.97 -7.71 -8.90 -
DPS 11.72 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.46 2.03 2.06 2.15 2.16 -40.12%
Adjusted Per Share Value based on latest NOSH - 35,017
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 65.31 46.11 17.85 18.38 18.61 18.45 18.20 134.20%
EPS 6.21 2.03 -2.99 -3.11 -0.69 -0.44 -0.51 -
DPS 2.85 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.2338 0.0842 0.1169 0.1187 0.1237 0.1242 56.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.16 1.70 1.73 1.68 1.58 1.06 1.31 -
P/RPS 0.80 0.86 0.56 0.53 0.49 0.33 0.41 56.08%
P/EPS 8.45 19.62 -3.34 -3.11 -13.20 -13.74 -14.72 -
EY 11.83 5.10 -29.94 -32.15 -7.57 -7.28 -6.79 -
DY 5.42 4.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.70 1.18 0.83 0.77 0.49 0.61 132.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 1.97 2.24 1.76 2.24 1.72 1.53 1.13 -
P/RPS 0.73 1.14 0.57 0.70 0.53 0.48 0.36 60.13%
P/EPS 7.71 25.86 -3.40 -4.15 -14.37 -19.83 -12.70 -
EY 12.98 3.87 -29.43 -24.12 -6.96 -5.04 -7.88 -
DY 5.95 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.24 1.21 1.10 0.83 0.71 0.52 142.82%

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