[PBSB] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	1,194,949	1,026,388	887,473	745,762	655,141	643,815	628,683	53.26%
YoY %	16.42%	15.65%	19.00%	13.83%	1.76%	2.41%	-	-
Horiz. %	190.07%	163.26%	141.16%	118.62%	104.21%	102.41%	100.00%	-
PBT	99,799	98,880	97,385	90,922	84,332	86,390	88,598	8.23%
YoY %	0.93%	1.54%	7.11%	7.81%	-2.38%	-2.49%	-	-
Horiz. %	112.64%	111.61%	109.92%	102.62%	95.18%	97.51%	100.00%	-
Tax	-3,629	-2,240	-1,036	-2,221	-3,033	-6,481	-5,334	-22.59%
YoY %	-62.01%	-116.22%	53.35%	26.77%	53.20%	-21.50%	-	-
Horiz. %	68.04%	41.99%	19.42%	41.64%	56.86%	121.50%	100.00%	-
NP	96,170	96,640	96,349	88,701	81,299	79,909	83,264	10.05%
YoY %	-0.49%	0.30%	8.62%	9.10%	1.74%	-4.03%	-	-
Horiz. %	115.50%	116.06%	115.72%	106.53%	97.64%	95.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	93,083	91,896	90,786	82,630	75,318	72,395	74,341	16.12%
YoY %	1.29%	1.22%	9.87%	9.71%	4.04%	-2.62%	-	-
Horiz. %	125.21%	123.61%	122.12%	111.15%	101.31%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.64%	2.27%	1.06%	2.44%	3.60%	7.50%	6.02%	-
YoY %	60.35%	114.15%	-56.56%	-32.22%	-52.00%	24.58%	-	-
Horiz. %	60.47%	37.71%	17.61%	40.53%	59.80%	124.58%	100.00%	-
Total Cost	1,098,779	929,748	791,124	657,061	573,842	563,906	545,419	59.30%
YoY %	18.18%	17.52%	20.40%	14.50%	1.76%	3.39%	-	-
Horiz. %	201.46%	170.46%	145.05%	120.47%	105.21%	103.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	484,851	496,422	480,939	265,887	263,369	484,901	472,261	1.76%
YoY %	-2.33%	3.22%	80.88%	0.96%	-45.69%	2.68%	-	-
Horiz. %	102.67%	105.12%	101.84%	56.30%	55.77%	102.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	30,674	26,730	31,889	36,182	34,992	31,276	32,768	-4.29%
YoY %	14.75%	-16.18%	-11.87%	3.40%	11.88%	-4.55%	-	-
Horiz. %	93.61%	81.57%	97.32%	110.42%	106.79%	95.45%	100.00%	-
Div Payout %	32.95%	29.09%	35.13%	43.79%	46.46%	43.20%	44.08%	-
YoY %	13.27%	-17.19%	-19.78%	-5.75%	7.55%	-2.00%	-	-
Horiz. %	74.75%	65.99%	79.70%	99.34%	105.40%	98.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	484,851	496,422	480,939	265,887	263,369	484,901	472,261	1.76%
YoY %	-2.33%	3.22%	80.88%	0.96%	-45.69%	2.68%	-	-
Horiz. %	102.67%	105.12%	101.84%	56.30%	55.77%	102.68%	100.00%	-
NOSH	285,206	277,330	274,822	265,887	263,369	257,926	208,965	22.97%
YoY %	2.84%	0.91%	3.36%	0.96%	2.11%	23.43%	-	-
Horiz. %	136.49%	132.72%	131.52%	127.24%	126.03%	123.43%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	8.05%	9.42%	10.86%	11.89%	12.41%	12.41%	13.24%	-
YoY %	-14.54%	-13.26%	-8.66%	-4.19%	0.00%	-6.27%	-	-
Horiz. %	60.80%	71.15%	82.02%	89.80%	93.73%	93.73%	100.00%	-
ROE	19.20%	18.51%	18.88%	31.08%	28.60%	14.93%	15.74%	-
YoY %	3.73%	-1.96%	-39.25%	8.67%	91.56%	-5.15%	-	-
Horiz. %	121.98%	117.60%	119.95%	197.46%	181.70%	94.85%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	418.98	370.10	322.93	280.48	248.75	249.61	300.86	24.63%
YoY %	13.21%	14.61%	15.13%	12.76%	-0.34%	-17.03%	-	-
Horiz. %	139.26%	123.01%	107.34%	93.23%	82.68%	82.97%	100.00%	-
EPS	32.64	33.14	33.03	31.08	28.60	28.07	35.58	-5.57%
YoY %	-1.51%	0.33%	6.27%	8.67%	1.89%	-21.11%	-	-
Horiz. %	91.74%	93.14%	92.83%	87.35%	80.38%	78.89%	100.00%	-
DPS	10.76	9.64	11.60	13.61	13.29	12.13	15.68	-22.14%
YoY %	11.62%	-16.90%	-14.77%	2.41%	9.56%	-22.64%	-	-
Horiz. %	68.62%	61.48%	73.98%	86.80%	84.76%	77.36%	100.00%	-
NAPS	1.70	1.79	1.75	1.00	1.00	1.88	2.26	-17.24%
YoY %	-5.03%	2.29%	75.00%	0.00%	-46.81%	-16.81%	-	-
Horiz. %	75.22%	79.20%	77.43%	44.25%	44.25%	83.19%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 265,887
RPS	196.49	168.78	145.93	122.63	107.73	105.87	103.38	53.25%
YoY %	16.42%	15.66%	19.00%	13.83%	1.76%	2.41%	-	-
Horiz. %	190.07%	163.26%	141.16%	118.62%	104.21%	102.41%	100.00%	-
EPS	15.31	15.11	14.93	13.59	12.39	11.90	12.22	16.16%
YoY %	1.32%	1.21%	9.86%	9.69%	4.12%	-2.62%	-	-
Horiz. %	125.29%	123.65%	122.18%	111.21%	101.39%	97.38%	100.00%	-
DPS	5.04	4.40	5.24	5.95	5.75	5.14	5.39	-4.36%
YoY %	14.55%	-16.03%	-11.93%	3.48%	11.87%	-4.64%	-	-
Horiz. %	93.51%	81.63%	97.22%	110.39%	106.68%	95.36%	100.00%	-
NAPS	0.7973	0.8163	0.7908	0.4372	0.4331	0.7974	0.7766	1.76%
YoY %	-2.33%	3.22%	80.88%	0.95%	-45.69%	2.68%	-	-
Horiz. %	102.67%	105.11%	101.83%	56.30%	55.77%	102.68%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	4.67	4.75	4.90	4.33	3.41	2.62	3.14	-
P/RPS	1.11	1.28	1.52	1.54	1.37	1.05	1.04	4.42%
YoY %	-13.28%	-15.79%	-1.30%	12.41%	30.48%	0.96%	-	-
Horiz. %	106.73%	123.08%	146.15%	148.08%	131.73%	100.96%	100.00%	-
P/EPS	14.31	14.33	14.83	13.93	11.92	9.33	8.83	37.84%
YoY %	-0.14%	-3.37%	6.46%	16.86%	27.76%	5.66%	-	-
Horiz. %	162.06%	162.29%	167.95%	157.76%	134.99%	105.66%	100.00%	-
EY	6.99	6.98	6.74	7.18	8.39	10.71	11.33	-27.46%
YoY %	0.14%	3.56%	-6.13%	-14.42%	-21.66%	-5.47%	-	-
Horiz. %	61.69%	61.61%	59.49%	63.37%	74.05%	94.53%	100.00%	-
DY	2.30	2.03	2.37	3.14	3.90	4.63	4.99	-40.24%
YoY %	13.30%	-14.35%	-24.52%	-19.49%	-15.77%	-7.21%	-	-
Horiz. %	46.09%	40.68%	47.49%	62.93%	78.16%	92.79%	100.00%	-
P/NAPS	2.75	2.65	2.80	4.33	3.41	1.39	1.39	57.40%
YoY %	3.77%	-5.36%	-35.33%	26.98%	145.32%	0.00%	-	-
Horiz. %	197.84%	190.65%	201.44%	311.51%	245.32%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	15/11/07	08/08/07	03/05/07	26/02/07	23/11/06	29/08/06	-
Price	3.90	4.33	4.65	4.88	4.10	3.06	3.00	-
P/RPS	0.93	1.17	1.44	1.74	1.65	1.23	1.00	-4.71%
YoY %	-20.51%	-18.75%	-17.24%	5.45%	34.15%	23.00%	-	-
Horiz. %	93.00%	117.00%	144.00%	174.00%	165.00%	123.00%	100.00%	-
P/EPS	11.95	13.07	14.08	15.70	14.34	10.90	8.43	26.11%
YoY %	-8.57%	-7.17%	-10.32%	9.48%	31.56%	29.30%	-	-
Horiz. %	141.76%	155.04%	167.02%	186.24%	170.11%	129.30%	100.00%	-
EY	8.37	7.65	7.10	6.37	6.98	9.17	11.86	-20.68%
YoY %	9.41%	7.75%	11.46%	-8.74%	-23.88%	-22.68%	-	-
Horiz. %	70.57%	64.50%	59.87%	53.71%	58.85%	77.32%	100.00%	-
DY	2.76	2.23	2.50	2.79	3.24	3.96	5.23	-34.62%
YoY %	23.77%	-10.80%	-10.39%	-13.89%	-18.18%	-24.28%	-	-
Horiz. %	52.77%	42.64%	47.80%	53.35%	61.95%	75.72%	100.00%	-
P/NAPS	2.29	2.42	2.66	4.88	4.10	1.63	1.33	43.51%
YoY %	-5.37%	-9.02%	-45.49%	19.02%	151.53%	22.56%	-	-
Horiz. %	172.18%	181.95%	200.00%	366.92%	308.27%	122.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos