[PBSB] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	1,288,493	1,379,696	1,338,956	1,268,315	1,194,949	1,026,388	887,473	28.07%
YoY %	-6.61%	3.04%	5.57%	6.14%	16.42%	15.65%	-	-
Horiz. %	145.19%	155.46%	150.87%	142.91%	134.65%	115.65%	100.00%	-
PBT	49,408	101,638	106,000	100,543	99,799	98,880	97,385	-36.25%
YoY %	-51.39%	-4.12%	5.43%	0.75%	0.93%	1.54%	-	-
Horiz. %	50.73%	104.37%	108.85%	103.24%	102.48%	101.54%	100.00%	-
Tax	-11,596	-5,258	-5,088	-3,643	-3,629	-2,240	-1,036	396.72%
YoY %	-120.54%	-3.34%	-39.67%	-0.39%	-62.01%	-116.22%	-	-
Horiz. %	1,119.31%	507.53%	491.12%	351.64%	350.29%	216.22%	100.00%	-
NP	37,812	96,380	100,912	96,900	96,170	96,640	96,349	-46.24%
YoY %	-60.77%	-4.49%	4.14%	0.76%	-0.49%	0.30%	-	-
Horiz. %	39.24%	100.03%	104.74%	100.57%	99.81%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,665	90,463	96,821	94,544	93,083	91,896	90,786	-45.21%
YoY %	-59.47%	-6.57%	2.41%	1.57%	1.29%	1.22%	-	-
Horiz. %	40.39%	99.64%	106.65%	104.14%	102.53%	101.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.47%	5.17%	4.80%	3.62%	3.64%	2.27%	1.06%	-
YoY %	353.97%	7.71%	32.60%	-0.55%	60.35%	114.15%	-	-
Horiz. %	2,214.15%	487.74%	452.83%	341.51%	343.40%	214.15%	100.00%	-
Total Cost	1,250,681	1,283,316	1,238,044	1,171,415	1,098,779	929,748	791,124	35.51%
YoY %	-2.54%	3.66%	5.69%	6.61%	18.18%	17.52%	-	-
Horiz. %	158.09%	162.21%	156.49%	148.07%	138.89%	117.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	510,443	549,004	538,254	500,390	484,851	496,422	480,939	4.03%
YoY %	-7.02%	2.00%	7.57%	3.20%	-2.33%	3.22%	-	-
Horiz. %	106.13%	114.15%	111.92%	104.04%	100.81%	103.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	6,461	17,112	17,112	25,357	30,674	26,730	31,889	-65.33%
YoY %	-62.24%	0.00%	-32.52%	-17.33%	14.75%	-16.18%	-	-
Horiz. %	20.26%	53.66%	53.66%	79.52%	96.19%	83.82%	100.00%	-
Div Payout %	17.62%	18.92%	17.67%	26.82%	32.95%	29.09%	35.13%	-
YoY %	-6.87%	7.07%	-34.12%	-18.60%	13.27%	-17.19%	-	-
Horiz. %	50.16%	53.86%	50.30%	76.35%	93.79%	82.81%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	510,443	549,004	538,254	500,390	484,851	496,422	480,939	4.03%
YoY %	-7.02%	2.00%	7.57%	3.20%	-2.33%	3.22%	-	-
Horiz. %	106.13%	114.15%	111.92%	104.04%	100.81%	103.22%	100.00%	-
NOSH	323,065	290,478	289,384	289,242	285,206	277,330	274,822	11.33%
YoY %	11.22%	0.38%	0.05%	1.42%	2.84%	0.91%	-	-
Horiz. %	117.55%	105.70%	105.30%	105.25%	103.78%	100.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	2.93%	6.99%	7.54%	7.64%	8.05%	9.42%	10.86%	-
YoY %	-58.08%	-7.29%	-1.31%	-5.09%	-14.54%	-13.26%	-	-
Horiz. %	26.98%	64.36%	69.43%	70.35%	74.13%	86.74%	100.00%	-
ROE	7.18%	16.48%	17.99%	18.89%	19.20%	18.51%	18.88%	-
YoY %	-56.43%	-8.39%	-4.76%	-1.61%	3.73%	-1.96%	-	-
Horiz. %	38.03%	87.29%	95.29%	100.05%	101.69%	98.04%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	398.83	474.97	462.69	438.49	418.98	370.10	322.93	15.03%
YoY %	-16.03%	2.65%	5.52%	4.66%	13.21%	14.61%	-	-
Horiz. %	123.50%	147.08%	143.28%	135.78%	129.74%	114.61%	100.00%	-
EPS	11.35	31.14	33.46	32.69	32.64	33.14	33.03	-50.78%
YoY %	-63.55%	-6.93%	2.36%	0.15%	-1.51%	0.33%	-	-
Horiz. %	34.36%	94.28%	101.30%	98.97%	98.82%	100.33%	100.00%	-
DPS	2.00	6.00	5.91	8.77	10.76	9.64	11.60	-68.85%
YoY %	-66.67%	1.52%	-32.61%	-18.49%	11.62%	-16.90%	-	-
Horiz. %	17.24%	51.72%	50.95%	75.60%	92.76%	83.10%	100.00%	-
NAPS	1.58	1.89	1.86	1.73	1.70	1.79	1.75	-6.55%
YoY %	-16.40%	1.61%	7.51%	1.76%	-5.03%	2.29%	-	-
Horiz. %	90.29%	108.00%	106.29%	98.86%	97.14%	102.29%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 289,242
RPS	211.88	226.87	220.17	208.56	196.49	168.78	145.93	28.07%
YoY %	-6.61%	3.04%	5.57%	6.14%	16.42%	15.66%	-	-
Horiz. %	145.19%	155.46%	150.87%	142.92%	134.65%	115.66%	100.00%	-
EPS	6.03	14.88	15.92	15.55	15.31	15.11	14.93	-45.21%
YoY %	-59.48%	-6.53%	2.38%	1.57%	1.32%	1.21%	-	-
Horiz. %	40.39%	99.67%	106.63%	104.15%	102.55%	101.21%	100.00%	-
DPS	1.06	2.81	2.81	4.17	5.04	4.40	5.24	-65.37%
YoY %	-62.28%	0.00%	-32.61%	-17.26%	14.55%	-16.03%	-	-
Horiz. %	20.23%	53.63%	53.63%	79.58%	96.18%	83.97%	100.00%	-
NAPS	0.8394	0.9028	0.8851	0.8228	0.7973	0.8163	0.7908	4.03%
YoY %	-7.02%	2.00%	7.57%	3.20%	-2.33%	3.22%	-	-
Horiz. %	106.15%	114.16%	111.92%	104.05%	100.82%	103.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.19	2.21	2.30	3.25	4.67	4.75	4.90	-
P/RPS	0.30	0.47	0.50	0.74	1.11	1.28	1.52	-65.93%
YoY %	-36.17%	-6.00%	-32.43%	-33.33%	-13.28%	-15.79%	-	-
Horiz. %	19.74%	30.92%	32.89%	48.68%	73.03%	84.21%	100.00%	-
P/EPS	10.49	7.10	6.87	9.94	14.31	14.33	14.83	-20.52%
YoY %	47.75%	3.35%	-30.89%	-30.54%	-0.14%	-3.37%	-	-
Horiz. %	70.73%	47.88%	46.33%	67.03%	96.49%	96.63%	100.00%	-
EY	9.54	14.09	14.55	10.06	6.99	6.98	6.74	25.93%
YoY %	-32.29%	-3.16%	44.63%	43.92%	0.14%	3.56%	-	-
Horiz. %	141.54%	209.05%	215.88%	149.26%	103.71%	103.56%	100.00%	-
DY	1.68	2.71	2.57	2.70	2.30	2.03	2.37	-20.41%
YoY %	-38.01%	5.45%	-4.81%	17.39%	13.30%	-14.35%	-	-
Horiz. %	70.89%	114.35%	108.44%	113.92%	97.05%	85.65%	100.00%	-
P/NAPS	0.75	1.17	1.24	1.88	2.75	2.65	2.80	-58.28%
YoY %	-35.90%	-5.65%	-34.04%	-31.64%	3.77%	-5.36%	-	-
Horiz. %	26.79%	41.79%	44.29%	67.14%	98.21%	94.64%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/09	19/11/08	20/08/08	30/05/08	29/02/08	15/11/07	08/08/07	-
Price	0.95	1.07	2.35	2.74	3.90	4.33	4.65	-
P/RPS	0.24	0.23	0.51	0.62	0.93	1.17	1.44	-69.54%
YoY %	4.35%	-54.90%	-17.74%	-33.33%	-20.51%	-18.75%	-	-
Horiz. %	16.67%	15.97%	35.42%	43.06%	64.58%	81.25%	100.00%	-
P/EPS	8.37	3.44	7.02	8.38	11.95	13.07	14.08	-29.18%
YoY %	143.31%	-51.00%	-16.23%	-29.87%	-8.57%	-7.17%	-	-
Horiz. %	59.45%	24.43%	49.86%	59.52%	84.87%	92.83%	100.00%	-
EY	11.95	29.11	14.24	11.93	8.37	7.65	7.10	41.27%
YoY %	-58.95%	104.42%	19.36%	42.53%	9.41%	7.75%	-	-
Horiz. %	168.31%	410.00%	200.56%	168.03%	117.89%	107.75%	100.00%	-
DY	2.11	5.61	2.52	3.20	2.76	2.23	2.50	-10.64%
YoY %	-62.39%	122.62%	-21.25%	15.94%	23.77%	-10.80%	-	-
Horiz. %	84.40%	224.40%	100.80%	128.00%	110.40%	89.20%	100.00%	-
P/NAPS	0.60	0.57	1.26	1.58	2.29	2.42	2.66	-62.77%
YoY %	5.26%	-54.76%	-20.25%	-31.00%	-5.37%	-9.02%	-	-
Horiz. %	22.56%	21.43%	47.37%	59.40%	86.09%	90.98%	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