[PBSB] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -266.83%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 511,074 112,120 109,745 119,705 134,826 135,843 107,605 -1.64%
PBT 62,573 -24,136 -2,274 -15,474 12,291 21,641 15,635 -1.46%
Tax 2,083 5,219 -374 1,045 -3,642 -6,092 -1,311 -
NP 64,656 -18,917 -2,648 -14,429 8,649 15,549 14,324 -1.58%
-
NP to SH 55,036 -18,917 -2,648 -14,429 8,649 15,549 14,324 -1.42%
-
Tax Rate -3.33% - - - 29.63% 28.15% 8.39% -
Total Cost 446,418 131,037 112,393 134,134 126,177 120,294 93,281 -1.65%
-
Net Worth 261,917 51,434 76,606 79,790 90,305 81,549 69,523 -1.40%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 22,238 - - - - - - -100.00%
Div Payout % 40.41% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 261,917 51,434 76,606 79,790 90,305 81,549 69,523 -1.40%
NOSH 123,546 34,989 34,980 34,995 35,002 35,000 34,936 -1.33%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.65% -16.87% -2.41% -12.05% 6.41% 11.45% 13.31% -
ROE 21.01% -36.78% -3.46% -18.08% 9.58% 19.07% 20.60% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 413.67 320.44 313.73 342.06 385.19 388.12 308.00 -0.31%
EPS 27.23 -54.05 -7.57 -41.22 24.71 45.64 41.00 0.43%
DPS 18.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.12 1.47 2.19 2.28 2.58 2.33 1.99 -0.06%
Adjusted Per Share Value based on latest NOSH - 35,002
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 84.04 18.44 18.05 19.68 22.17 22.34 17.69 -1.64%
EPS 9.05 -3.11 -0.44 -2.37 1.42 2.56 2.36 -1.41%
DPS 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4307 0.0846 0.126 0.1312 0.1485 0.1341 0.1143 -1.40%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.06 1.68 1.37 1.23 1.60 2.84 0.00 -
P/RPS 0.50 0.52 0.44 0.36 0.42 0.73 0.00 -100.00%
P/EPS 4.62 -3.11 -18.10 -2.98 6.48 6.39 0.00 -100.00%
EY 21.62 -32.18 -5.53 -33.52 15.44 15.64 0.00 -100.00%
DY 8.74 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.97 1.14 0.63 0.54 0.62 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 27/02/04 11/03/03 28/02/02 28/02/01 29/02/00 -
Price 2.24 2.24 1.38 1.08 1.67 2.30 5.00 -
P/RPS 0.54 0.70 0.44 0.32 0.43 0.59 1.62 1.17%
P/EPS 5.03 -4.14 -18.23 -2.62 6.76 5.18 12.20 0.94%
EY 19.89 -24.14 -5.49 -38.18 14.80 19.32 8.20 -0.93%
DY 8.04 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.06 1.52 0.63 0.47 0.65 0.99 2.51 0.92%

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