[PBSB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.45%
YoY- 23.67%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,731,826 1,254,925 1,414,032 1,167,702 672,706 495,718 115,630 56.96%
PBT 224,297 80,514 132,584 130,132 110,734 78,978 -4,050 -
Tax -18,368 -13,449 -9,866 -7,694 -8,752 2,666 -1,304 55.37%
NP 205,929 67,065 122,717 122,437 101,982 81,645 -5,354 -
-
NP to SH 202,206 58,900 111,997 115,490 93,386 70,241 -5,354 -
-
Tax Rate 8.19% 16.70% 7.44% 5.91% 7.90% -3.38% - -
Total Cost 1,525,897 1,187,860 1,291,314 1,045,265 570,724 414,073 120,985 52.53%
-
Net Worth 853,753 580,178 548,002 487,672 473,822 147,792 72,126 50.93%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 18,162 33,604 23,646 - -
Div Payout % - - - 15.73% 35.98% 33.67% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 853,753 580,178 548,002 487,672 473,822 147,792 72,126 50.93%
NOSH 505,179 339,285 289,948 272,442 252,033 147,792 35,013 55.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.89% 5.34% 8.68% 10.49% 15.16% 16.47% -4.63% -
ROE 23.68% 10.15% 20.44% 23.68% 19.71% 47.53% -7.42% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 342.81 369.87 487.68 428.60 266.91 335.41 330.25 0.62%
EPS 40.03 17.36 38.63 42.35 37.05 37.43 -15.29 -
DPS 0.00 0.00 0.00 6.67 13.33 16.00 0.00 -
NAPS 1.69 1.71 1.89 1.79 1.88 1.00 2.06 -3.24%
Adjusted Per Share Value based on latest NOSH - 277,330
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 284.78 206.36 232.52 192.01 110.62 81.51 19.01 56.97%
EPS 33.25 9.69 18.42 18.99 15.36 11.55 -0.88 -
DPS 0.00 0.00 0.00 2.99 5.53 3.89 0.00 -
NAPS 1.4039 0.954 0.9011 0.8019 0.7791 0.243 0.1186 50.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.11 1.53 2.21 4.75 2.62 2.16 1.58 -
P/RPS 0.32 0.41 0.45 1.11 0.98 0.64 0.48 -6.53%
P/EPS 2.77 8.81 5.72 11.21 7.07 4.54 -10.33 -
EY 36.06 11.35 17.48 8.92 14.14 22.00 -9.68 -
DY 0.00 0.00 0.00 1.40 5.09 7.41 0.00 -
P/NAPS 0.66 0.89 1.17 2.65 1.39 2.16 0.77 -2.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 -
Price 1.19 1.42 1.07 4.33 3.06 1.97 1.72 -
P/RPS 0.35 0.38 0.22 1.01 1.15 0.59 0.52 -6.38%
P/EPS 2.97 8.18 2.77 10.21 8.26 4.15 -11.25 -
EY 33.64 12.23 36.10 9.79 12.11 24.13 -8.89 -
DY 0.00 0.00 0.00 1.54 4.36 8.12 0.00 -
P/NAPS 0.70 0.83 0.57 2.42 1.63 1.97 0.83 -2.79%

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