[PBSB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.96%
YoY- -483.93%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 511,074 397,186 280,405 108,567 111,763 113,183 112,183 174.05%
PBT 62,573 38,136 9,548 -24,396 -24,136 -2,121 -1,287 -
Tax 2,083 8,197 8,423 6,241 5,220 -2,071 -1,413 -
NP 64,656 46,333 17,971 -18,155 -18,916 -4,192 -2,700 -
-
NP to SH 55,036 37,780 12,319 -18,166 -18,916 -4,192 -2,700 -
-
Tax Rate -3.33% -21.49% -88.22% - - - - -
Total Cost 446,418 350,853 262,434 126,722 130,679 117,375 114,883 146.55%
-
Net Worth 315,081 147,792 142,210 51,210 71,086 72,157 75,250 159.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 26,768 17,316 10,665 - - - - -
Div Payout % 48.64% 45.83% 86.58% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 315,081 147,792 142,210 51,210 71,086 72,157 75,250 159.10%
NOSH 157,540 147,792 142,210 35,075 35,017 35,028 35,000 171.86%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.65% 11.67% 6.41% -16.72% -16.93% -3.70% -2.41% -
ROE 17.47% 25.56% 8.66% -35.47% -26.61% -5.81% -3.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 324.41 268.75 197.18 309.52 319.16 323.12 320.52 0.80%
EPS 34.93 25.56 8.66 -51.79 -54.02 -11.97 -7.71 -
DPS 16.99 11.72 7.50 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.46 2.03 2.06 2.15 -4.69%
Adjusted Per Share Value based on latest NOSH - 35,075
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 84.04 65.31 46.11 17.85 18.38 18.61 18.45 174.02%
EPS 9.05 6.21 2.03 -2.99 -3.11 -0.69 -0.44 -
DPS 4.40 2.85 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.5181 0.243 0.2338 0.0842 0.1169 0.1187 0.1237 159.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.06 2.16 1.70 1.73 1.68 1.58 1.06 -
P/RPS 0.64 0.80 0.86 0.56 0.53 0.49 0.33 55.32%
P/EPS 5.90 8.45 19.62 -3.34 -3.11 -13.20 -13.74 -
EY 16.96 11.83 5.10 -29.94 -32.15 -7.57 -7.28 -
DY 8.25 5.42 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.16 1.70 1.18 0.83 0.77 0.49 63.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 -
Price 2.24 1.97 2.24 1.76 2.24 1.72 1.53 -
P/RPS 0.69 0.73 1.14 0.57 0.70 0.53 0.48 27.28%
P/EPS 6.41 7.71 25.86 -3.40 -4.15 -14.37 -19.83 -
EY 15.60 12.98 3.87 -29.43 -24.12 -6.96 -5.04 -
DY 7.59 5.95 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.97 2.24 1.21 1.10 0.83 0.71 35.39%

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