[PBSB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 37.3%
YoY- -3.54%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,152,832 688,168 452,950 116,342 112,818 119,458 141,334 41.85%
PBT 143,606 117,500 65,450 -1,918 -3,892 3,106 19,108 39.93%
Tax -5,558 -9,552 5,282 -1,124 954 -834 -6,504 -2.58%
NP 138,048 107,948 70,732 -3,042 -2,938 2,272 12,604 48.99%
-
NP to SH 128,974 98,038 59,428 -3,042 -2,938 2,272 12,604 47.31%
-
Tax Rate 3.87% 8.13% -8.07% - - 26.85% 34.04% -
Total Cost 1,014,784 580,220 382,218 119,384 115,756 117,186 128,730 41.05%
-
Net Worth 473,076 468,426 94,450 75,175 80,445 89,758 87,877 32.36%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 27,032 33,162 14,167 - - - - -
Div Payout % 20.96% 33.83% 23.84% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 473,076 468,426 94,450 75,175 80,445 89,758 87,877 32.36%
NOSH 270,329 207,268 94,450 34,965 34,976 35,061 35,011 40.56%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.97% 15.69% 15.62% -2.61% -2.60% 1.90% 8.92% -
ROE 27.26% 20.93% 62.92% -4.05% -3.65% 2.53% 14.34% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 426.45 332.02 479.57 332.73 322.56 340.71 403.68 0.91%
EPS 47.72 47.30 46.74 -8.70 -8.40 6.48 36.00 4.80%
DPS 10.00 16.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.26 1.00 2.15 2.30 2.56 2.51 -5.83%
Adjusted Per Share Value based on latest NOSH - 35,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 189.57 113.16 74.48 19.13 18.55 19.64 23.24 41.85%
EPS 21.21 16.12 9.77 -0.50 -0.48 0.37 2.07 47.35%
DPS 4.45 5.45 2.33 0.00 0.00 0.00 0.00 -
NAPS 0.7779 0.7703 0.1553 0.1236 0.1323 0.1476 0.1445 32.36%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.90 3.14 1.70 1.06 1.38 1.77 1.64 -
P/RPS 1.15 0.95 0.35 0.32 0.43 0.52 0.41 18.74%
P/EPS 10.27 6.64 2.70 -12.18 -16.43 27.31 4.56 14.48%
EY 9.74 15.06 37.01 -8.21 -6.09 3.66 21.95 -12.65%
DY 2.04 5.10 8.82 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.39 1.70 0.49 0.60 0.69 0.65 27.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 29/08/06 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 -
Price 4.65 3.00 2.24 1.53 1.41 1.75 1.73 -
P/RPS 1.09 0.90 0.47 0.46 0.44 0.51 0.43 16.76%
P/EPS 9.75 6.34 3.56 -17.59 -16.79 27.01 4.81 12.49%
EY 10.26 15.77 28.09 -5.69 -5.96 3.70 20.81 -11.11%
DY 2.15 5.33 6.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.33 2.24 0.71 0.61 0.68 0.69 25.20%

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