[PBSB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 42.65%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,529,678 1,257,254 1,440,846 1,152,832 688,168 452,950 116,342 53.60%
PBT 284,002 92,456 156,008 143,606 117,500 65,450 -1,918 -
Tax -16,010 -12,812 -8,476 -5,558 -9,552 5,282 -1,124 55.66%
NP 267,992 79,644 147,532 138,048 107,948 70,732 -3,042 -
-
NP to SH 272,200 69,670 136,450 128,974 98,038 59,428 -3,042 -
-
Tax Rate 5.64% 13.86% 5.43% 3.87% 8.13% -8.07% - -
Total Cost 1,261,686 1,177,610 1,293,314 1,014,784 580,220 382,218 119,384 48.11%
-
Net Worth 777,295 566,450 538,618 473,076 468,426 94,450 75,175 47.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 27,032 33,162 14,167 - -
Div Payout % - - - 20.96% 33.83% 23.84% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 777,295 566,450 538,618 473,076 468,426 94,450 75,175 47.57%
NOSH 488,864 339,191 289,579 270,329 207,268 94,450 34,965 55.18%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.52% 6.33% 10.24% 11.97% 15.69% 15.62% -2.61% -
ROE 35.02% 12.30% 25.33% 27.26% 20.93% 62.92% -4.05% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 312.90 370.66 497.56 426.45 332.02 479.57 332.73 -1.01%
EPS 55.68 20.54 47.12 47.72 47.30 46.74 -8.70 -
DPS 0.00 0.00 0.00 10.00 16.00 15.00 0.00 -
NAPS 1.59 1.67 1.86 1.75 2.26 1.00 2.15 -4.90%
Adjusted Per Share Value based on latest NOSH - 274,822
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 251.54 206.74 236.93 189.57 113.16 74.48 19.13 53.60%
EPS 44.76 11.46 22.44 21.21 16.12 9.77 -0.50 -
DPS 0.00 0.00 0.00 4.45 5.45 2.33 0.00 -
NAPS 1.2782 0.9315 0.8857 0.7779 0.7703 0.1553 0.1236 47.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.08 1.16 2.30 4.90 3.14 1.70 1.06 -
P/RPS 0.35 0.31 0.46 1.15 0.95 0.35 0.32 1.50%
P/EPS 1.94 5.65 4.88 10.27 6.64 2.70 -12.18 -
EY 51.56 17.71 20.49 9.74 15.06 37.01 -8.21 -
DY 0.00 0.00 0.00 2.04 5.10 8.82 0.00 -
P/NAPS 0.68 0.69 1.24 2.80 1.39 1.70 0.49 5.61%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 20/08/08 08/08/07 29/08/06 05/08/05 27/08/04 -
Price 1.11 1.47 2.35 4.65 3.00 2.24 1.53 -
P/RPS 0.35 0.40 0.47 1.09 0.90 0.47 0.46 -4.45%
P/EPS 1.99 7.16 4.99 9.75 6.34 3.56 -17.59 -
EY 50.16 13.97 20.05 10.26 15.77 28.09 -5.69 -
DY 0.00 0.00 0.00 2.15 5.33 6.70 0.00 -
P/NAPS 0.70 0.88 1.26 2.66 1.33 2.24 0.71 -0.23%

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