[PBSB] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.74%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,254,925 1,414,032 1,167,702 672,706 495,718 115,630 111,921 49.55%
PBT 80,514 132,584 130,132 110,734 78,978 -4,050 -4,254 -
Tax -13,449 -9,866 -7,694 -8,752 2,666 -1,304 960 -
NP 67,065 122,717 122,437 101,982 81,645 -5,354 -3,294 -
-
NP to SH 58,900 111,997 115,490 93,386 70,241 -5,354 -3,294 -
-
Tax Rate 16.70% 7.44% 5.91% 7.90% -3.38% - - -
Total Cost 1,187,860 1,291,314 1,045,265 570,724 414,073 120,985 115,215 47.47%
-
Net Worth 580,178 548,002 487,672 473,822 147,792 72,126 79,099 39.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 18,162 33,604 23,646 - - -
Div Payout % - - 15.73% 35.98% 33.67% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 580,178 548,002 487,672 473,822 147,792 72,126 79,099 39.34%
NOSH 339,285 289,948 272,442 252,033 147,792 35,013 34,999 45.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.34% 8.68% 10.49% 15.16% 16.47% -4.63% -2.94% -
ROE 10.15% 20.44% 23.68% 19.71% 47.53% -7.42% -4.17% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 369.87 487.68 428.60 266.91 335.41 330.25 319.78 2.45%
EPS 17.36 38.63 42.35 37.05 37.43 -15.29 -9.41 -
DPS 0.00 0.00 6.67 13.33 16.00 0.00 0.00 -
NAPS 1.71 1.89 1.79 1.88 1.00 2.06 2.26 -4.53%
Adjusted Per Share Value based on latest NOSH - 257,926
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 206.36 232.52 192.01 110.62 81.51 19.01 18.40 49.55%
EPS 9.69 18.42 18.99 15.36 11.55 -0.88 -0.54 -
DPS 0.00 0.00 2.99 5.53 3.89 0.00 0.00 -
NAPS 0.954 0.9011 0.8019 0.7791 0.243 0.1186 0.1301 39.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.53 2.21 4.75 2.62 2.16 1.58 1.43 -
P/RPS 0.41 0.45 1.11 0.98 0.64 0.48 0.45 -1.53%
P/EPS 8.81 5.72 11.21 7.07 4.54 -10.33 -15.19 -
EY 11.35 17.48 8.92 14.14 22.00 -9.68 -6.58 -
DY 0.00 0.00 1.40 5.09 7.41 0.00 0.00 -
P/NAPS 0.89 1.17 2.65 1.39 2.16 0.77 0.63 5.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 -
Price 1.42 1.07 4.33 3.06 1.97 1.72 1.47 -
P/RPS 0.38 0.22 1.01 1.15 0.59 0.52 0.46 -3.13%
P/EPS 8.18 2.77 10.21 8.26 4.15 -11.25 -15.62 -
EY 12.23 36.10 9.79 12.11 24.13 -8.89 -6.40 -
DY 0.00 0.00 1.54 4.36 8.12 0.00 0.00 -
P/NAPS 0.83 0.57 2.42 1.63 1.97 0.83 0.65 4.15%

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