[PBSB] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 155.86%
YoY- -81.97%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 452,950 116,342 112,818 119,458 141,334 127,364 89,922 -1.70%
PBT 65,450 -1,918 -3,892 3,106 19,108 19,014 8,798 -2.11%
Tax 5,282 -1,124 954 -834 -6,504 -4,904 -36 -
NP 70,732 -3,042 -2,938 2,272 12,604 14,110 8,762 -2.19%
-
NP to SH 59,428 -3,042 -2,938 2,272 12,604 14,110 8,762 -2.01%
-
Tax Rate -8.07% - - 26.85% 34.04% 25.79% 0.41% -
Total Cost 382,218 119,384 115,756 117,186 128,730 113,254 81,160 -1.63%
-
Net Worth 94,450 75,175 80,445 89,758 87,877 76,989 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 14,167 - - - - - - -100.00%
Div Payout % 23.84% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 94,450 75,175 80,445 89,758 87,877 76,989 0 -100.00%
NOSH 94,450 34,965 34,976 35,061 35,011 34,995 34,992 -1.05%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 15.62% -2.61% -2.60% 1.90% 8.92% 11.08% 9.74% -
ROE 62.92% -4.05% -3.65% 2.53% 14.34% 18.33% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 479.57 332.73 322.56 340.71 403.68 363.95 256.98 -0.66%
EPS 46.74 -8.70 -8.40 6.48 36.00 40.32 25.04 -0.66%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 2.15 2.30 2.56 2.51 2.20 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 34,980
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 74.48 19.13 18.55 19.64 23.24 20.94 14.79 -1.70%
EPS 9.77 -0.50 -0.48 0.37 2.07 2.32 1.44 -2.01%
DPS 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1553 0.1236 0.1323 0.1476 0.1445 0.1266 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.70 1.06 1.38 1.77 1.64 4.16 0.00 -
P/RPS 0.35 0.32 0.43 0.52 0.41 1.14 0.00 -100.00%
P/EPS 2.70 -12.18 -16.43 27.31 4.56 10.32 0.00 -100.00%
EY 37.01 -8.21 -6.09 3.66 21.95 9.69 0.00 -100.00%
DY 8.82 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.70 0.49 0.60 0.69 0.65 1.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 18/08/00 - -
Price 2.24 1.53 1.41 1.75 1.73 4.47 0.00 -
P/RPS 0.47 0.46 0.44 0.51 0.43 1.23 0.00 -100.00%
P/EPS 3.56 -17.59 -16.79 27.01 4.81 11.09 0.00 -100.00%
EY 28.09 -5.69 -5.96 3.70 20.81 9.02 0.00 -100.00%
DY 6.70 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.24 0.71 0.61 0.68 0.69 2.03 0.00 -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
Post a Comment