[PBSB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.2%
YoY- 1411.78%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,414,032 1,167,702 672,706 495,718 115,630 111,921 123,293 50.11%
PBT 132,584 130,132 110,734 78,978 -4,050 -4,254 3,662 81.78%
Tax -9,866 -7,694 -8,752 2,666 -1,304 960 -1,228 41.47%
NP 122,717 122,437 101,982 81,645 -5,354 -3,294 2,434 92.09%
-
NP to SH 111,997 115,490 93,386 70,241 -5,354 -3,294 2,434 89.18%
-
Tax Rate 7.44% 5.91% 7.90% -3.38% - - 33.53% -
Total Cost 1,291,314 1,045,265 570,724 414,073 120,985 115,215 120,858 48.35%
-
Net Worth 548,002 487,672 473,822 147,792 72,126 79,099 90,250 35.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 18,162 33,604 23,646 - - - -
Div Payout % - 15.73% 35.98% 33.67% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 548,002 487,672 473,822 147,792 72,126 79,099 90,250 35.03%
NOSH 289,948 272,442 252,033 147,792 35,013 34,999 34,980 42.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.68% 10.49% 15.16% 16.47% -4.63% -2.94% 1.97% -
ROE 20.44% 23.68% 19.71% 47.53% -7.42% -4.17% 2.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 487.68 428.60 266.91 335.41 330.25 319.78 352.46 5.55%
EPS 38.63 42.35 37.05 37.43 -15.29 -9.41 6.96 33.02%
DPS 0.00 6.67 13.33 16.00 0.00 0.00 0.00 -
NAPS 1.89 1.79 1.88 1.00 2.06 2.26 2.58 -5.05%
Adjusted Per Share Value based on latest NOSH - 147,792
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 232.52 192.01 110.62 81.51 19.01 18.40 20.27 50.12%
EPS 18.42 18.99 15.36 11.55 -0.88 -0.54 0.40 89.21%
DPS 0.00 2.99 5.53 3.89 0.00 0.00 0.00 -
NAPS 0.9011 0.8019 0.7791 0.243 0.1186 0.1301 0.1484 35.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.21 4.75 2.62 2.16 1.58 1.43 1.48 -
P/RPS 0.45 1.11 0.98 0.64 0.48 0.45 0.42 1.15%
P/EPS 5.72 11.21 7.07 4.54 -10.33 -15.19 21.26 -19.63%
EY 17.48 8.92 14.14 22.00 -9.68 -6.58 4.70 24.44%
DY 0.00 1.40 5.09 7.41 0.00 0.00 0.00 -
P/NAPS 1.17 2.65 1.39 2.16 0.77 0.63 0.57 12.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 -
Price 1.07 4.33 3.06 1.97 1.72 1.47 1.37 -
P/RPS 0.22 1.01 1.15 0.59 0.52 0.46 0.39 -9.09%
P/EPS 2.77 10.21 8.26 4.15 -11.25 -15.62 19.68 -27.85%
EY 36.10 9.79 12.11 24.13 -8.89 -6.40 5.08 38.61%
DY 0.00 1.54 4.36 8.12 0.00 0.00 0.00 -
P/NAPS 0.57 2.42 1.63 1.97 0.83 0.65 0.53 1.21%

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