[PBSB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.29%
YoY- 23.59%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,379,696 1,338,956 1,268,315 1,194,949 1,026,388 887,473 745,762 50.53%
PBT 101,638 106,000 100,543 99,799 98,880 97,385 90,922 7.68%
Tax -5,258 -5,088 -3,643 -3,629 -2,240 -1,036 -2,221 77.35%
NP 96,380 100,912 96,900 96,170 96,640 96,349 88,701 5.67%
-
NP to SH 90,463 96,821 94,544 93,083 91,896 90,786 82,630 6.20%
-
Tax Rate 5.17% 4.80% 3.62% 3.64% 2.27% 1.06% 2.44% -
Total Cost 1,283,316 1,238,044 1,171,415 1,098,779 929,748 791,124 657,061 56.05%
-
Net Worth 549,004 538,254 500,390 484,851 496,422 480,939 265,887 61.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 17,112 17,112 25,357 30,674 26,730 31,889 36,182 -39.21%
Div Payout % 18.92% 17.67% 26.82% 32.95% 29.09% 35.13% 43.79% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 549,004 538,254 500,390 484,851 496,422 480,939 265,887 61.93%
NOSH 290,478 289,384 289,242 285,206 277,330 274,822 265,887 6.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.99% 7.54% 7.64% 8.05% 9.42% 10.86% 11.89% -
ROE 16.48% 17.99% 18.89% 19.20% 18.51% 18.88% 31.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 474.97 462.69 438.49 418.98 370.10 322.93 280.48 41.93%
EPS 31.14 33.46 32.69 32.64 33.14 33.03 31.08 0.12%
DPS 6.00 5.91 8.77 10.76 9.64 11.60 13.61 -41.98%
NAPS 1.89 1.86 1.73 1.70 1.79 1.75 1.00 52.68%
Adjusted Per Share Value based on latest NOSH - 285,206
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 226.87 220.17 208.56 196.49 168.78 145.93 122.63 50.53%
EPS 14.88 15.92 15.55 15.31 15.11 14.93 13.59 6.21%
DPS 2.81 2.81 4.17 5.04 4.40 5.24 5.95 -39.27%
NAPS 0.9028 0.8851 0.8228 0.7973 0.8163 0.7908 0.4372 61.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.21 2.30 3.25 4.67 4.75 4.90 4.33 -
P/RPS 0.47 0.50 0.74 1.11 1.28 1.52 1.54 -54.57%
P/EPS 7.10 6.87 9.94 14.31 14.33 14.83 13.93 -36.11%
EY 14.09 14.55 10.06 6.99 6.98 6.74 7.18 56.55%
DY 2.71 2.57 2.70 2.30 2.03 2.37 3.14 -9.32%
P/NAPS 1.17 1.24 1.88 2.75 2.65 2.80 4.33 -58.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 03/05/07 -
Price 1.07 2.35 2.74 3.90 4.33 4.65 4.88 -
P/RPS 0.23 0.51 0.62 0.93 1.17 1.44 1.74 -73.95%
P/EPS 3.44 7.02 8.38 11.95 13.07 14.08 15.70 -63.55%
EY 29.11 14.24 11.93 8.37 7.65 7.10 6.37 174.62%
DY 5.61 2.52 3.20 2.76 2.23 2.50 2.79 59.10%
P/NAPS 0.57 1.26 1.58 2.29 2.42 2.66 4.88 -76.01%

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