[PBSB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 60.28%
YoY- 64.97%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,257,254 1,440,846 1,152,832 688,168 452,950 116,342 112,818 49.39%
PBT 92,456 156,008 143,606 117,500 65,450 -1,918 -3,892 -
Tax -12,812 -8,476 -5,558 -9,552 5,282 -1,124 954 -
NP 79,644 147,532 138,048 107,948 70,732 -3,042 -2,938 -
-
NP to SH 69,670 136,450 128,974 98,038 59,428 -3,042 -2,938 -
-
Tax Rate 13.86% 5.43% 3.87% 8.13% -8.07% - - -
Total Cost 1,177,610 1,293,314 1,014,784 580,220 382,218 119,384 115,756 47.14%
-
Net Worth 566,450 538,618 473,076 468,426 94,450 75,175 80,445 38.40%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 27,032 33,162 14,167 - - -
Div Payout % - - 20.96% 33.83% 23.84% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 566,450 538,618 473,076 468,426 94,450 75,175 80,445 38.40%
NOSH 339,191 289,579 270,329 207,268 94,450 34,965 34,976 45.98%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.33% 10.24% 11.97% 15.69% 15.62% -2.61% -2.60% -
ROE 12.30% 25.33% 27.26% 20.93% 62.92% -4.05% -3.65% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 370.66 497.56 426.45 332.02 479.57 332.73 322.56 2.34%
EPS 20.54 47.12 47.72 47.30 46.74 -8.70 -8.40 -
DPS 0.00 0.00 10.00 16.00 15.00 0.00 0.00 -
NAPS 1.67 1.86 1.75 2.26 1.00 2.15 2.30 -5.19%
Adjusted Per Share Value based on latest NOSH - 208,965
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 206.74 236.93 189.57 113.16 74.48 19.13 18.55 49.40%
EPS 11.46 22.44 21.21 16.12 9.77 -0.50 -0.48 -
DPS 0.00 0.00 4.45 5.45 2.33 0.00 0.00 -
NAPS 0.9315 0.8857 0.7779 0.7703 0.1553 0.1236 0.1323 38.40%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.16 2.30 4.90 3.14 1.70 1.06 1.38 -
P/RPS 0.31 0.46 1.15 0.95 0.35 0.32 0.43 -5.30%
P/EPS 5.65 4.88 10.27 6.64 2.70 -12.18 -16.43 -
EY 17.71 20.49 9.74 15.06 37.01 -8.21 -6.09 -
DY 0.00 0.00 2.04 5.10 8.82 0.00 0.00 -
P/NAPS 0.69 1.24 2.80 1.39 1.70 0.49 0.60 2.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 08/08/07 29/08/06 05/08/05 27/08/04 29/08/03 -
Price 1.47 2.35 4.65 3.00 2.24 1.53 1.41 -
P/RPS 0.40 0.47 1.09 0.90 0.47 0.46 0.44 -1.57%
P/EPS 7.16 4.99 9.75 6.34 3.56 -17.59 -16.79 -
EY 13.97 20.05 10.26 15.77 28.09 -5.69 -5.96 -
DY 0.00 0.00 2.15 5.33 6.70 0.00 0.00 -
P/NAPS 0.88 1.26 2.66 1.33 2.24 0.71 0.61 6.29%

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