[PBSB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
20-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 28.63%
YoY- 489.69%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 655,141 643,815 628,683 635,075 511,074 397,186 280,405 75.80%
PBT 84,332 86,390 88,598 82,687 62,573 38,136 9,548 325.59%
Tax -3,033 -6,481 -5,334 -1,194 2,083 8,197 8,423 -
NP 81,299 79,909 83,264 81,493 64,656 46,333 17,971 172.78%
-
NP to SH 75,318 72,395 74,341 70,791 55,036 37,780 12,319 233.26%
-
Tax Rate 3.60% 7.50% 6.02% 1.44% -3.33% -21.49% -88.22% -
Total Cost 573,842 563,906 545,419 553,582 446,418 350,853 262,434 68.22%
-
Net Worth 263,369 484,901 472,261 437,503 315,081 147,792 142,210 50.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 34,992 31,276 32,768 30,896 26,768 17,316 10,665 120.32%
Div Payout % 46.46% 43.20% 44.08% 43.64% 48.64% 45.83% 86.58% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 263,369 484,901 472,261 437,503 315,081 147,792 142,210 50.63%
NOSH 263,369 257,926 208,965 206,369 157,540 147,792 142,210 50.63%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.41% 12.41% 13.24% 12.83% 12.65% 11.67% 6.41% -
ROE 28.60% 14.93% 15.74% 16.18% 17.47% 25.56% 8.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 248.75 249.61 300.86 307.74 324.41 268.75 197.18 16.70%
EPS 28.60 28.07 35.58 34.30 34.93 25.56 8.66 121.28%
DPS 13.29 12.13 15.68 14.97 16.99 11.72 7.50 46.28%
NAPS 1.00 1.88 2.26 2.12 2.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 206,369
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.73 105.87 103.38 104.43 84.04 65.31 46.11 75.80%
EPS 12.39 11.90 12.22 11.64 9.05 6.21 2.03 232.87%
DPS 5.75 5.14 5.39 5.08 4.40 2.85 1.75 120.53%
NAPS 0.4331 0.7974 0.7766 0.7194 0.5181 0.243 0.2338 50.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.41 2.62 3.14 2.11 2.06 2.16 1.70 -
P/RPS 1.37 1.05 1.04 0.69 0.64 0.80 0.86 36.28%
P/EPS 11.92 9.33 8.83 6.15 5.90 8.45 19.62 -28.20%
EY 8.39 10.71 11.33 16.26 16.96 11.83 5.10 39.23%
DY 3.90 4.63 4.99 7.10 8.25 5.42 4.41 -7.84%
P/NAPS 3.41 1.39 1.39 1.00 1.03 2.16 1.70 58.84%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 -
Price 4.10 3.06 3.00 2.71 2.24 1.97 2.24 -
P/RPS 1.65 1.23 1.00 0.88 0.69 0.73 1.14 27.86%
P/EPS 14.34 10.90 8.43 7.90 6.41 7.71 25.86 -32.43%
EY 6.98 9.17 11.86 12.66 15.60 12.98 3.87 48.01%
DY 3.24 3.96 5.23 5.52 7.59 5.95 3.35 -2.19%
P/NAPS 4.10 1.63 1.33 1.28 1.12 1.97 2.24 49.46%

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