[PBSB] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -19.4%
YoY- 23.59%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,786,848 1,202,494 1,288,493 1,194,949 655,141 511,074 112,120 58.60%
PBT 147,986 50,143 49,408 99,799 84,332 62,573 -24,136 -
Tax -17,195 -10,509 -11,596 -3,629 -3,033 2,083 5,219 -
NP 130,791 39,634 37,812 96,170 81,299 64,656 -18,917 -
-
NP to SH 127,808 36,391 36,665 93,083 75,318 55,036 -18,917 -
-
Tax Rate 11.62% 20.96% 23.47% 3.64% 3.60% -3.33% - -
Total Cost 1,656,057 1,162,860 1,250,681 1,098,779 573,842 446,418 131,037 52.59%
-
Net Worth 811,190 573,662 471,074 468,086 469,312 261,917 51,434 58.32%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,268 6,788 5,962 30,287 38,259 22,238 - -
Div Payout % 8.03% 18.66% 16.26% 32.54% 50.80% 40.41% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 811,190 573,662 471,074 468,086 469,312 261,917 51,434 58.32%
NOSH 513,411 339,444 298,148 275,344 255,061 123,546 34,989 56.43%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.32% 3.30% 2.93% 8.05% 12.41% 12.65% -16.87% -
ROE 15.76% 6.34% 7.78% 19.89% 16.05% 21.01% -36.78% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 348.03 354.25 432.16 433.98 256.86 413.67 320.44 1.38%
EPS 24.90 9.84 12.30 33.74 29.56 27.23 -54.05 -
DPS 2.00 2.00 2.00 11.00 15.00 18.00 0.00 -
NAPS 1.58 1.69 1.58 1.70 1.84 2.12 1.47 1.20%
Adjusted Per Share Value based on latest NOSH - 285,206
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 293.83 197.74 211.88 196.49 107.73 84.04 18.44 58.59%
EPS 21.02 5.98 6.03 15.31 12.39 9.05 -3.11 -
DPS 1.69 1.12 0.98 4.98 6.29 3.66 0.00 -
NAPS 1.3339 0.9433 0.7746 0.7697 0.7717 0.4307 0.0846 58.31%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.22 1.35 1.19 4.67 3.41 2.06 1.68 -
P/RPS 0.35 0.38 0.28 1.08 1.33 0.50 0.52 -6.38%
P/EPS 4.90 12.59 9.68 13.81 11.55 4.62 -3.11 -
EY 20.40 7.94 10.33 7.24 8.66 21.62 -32.18 -
DY 1.64 1.48 1.68 2.36 4.40 8.74 0.00 -
P/NAPS 0.77 0.80 0.75 2.75 1.85 0.97 1.14 -6.32%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 25/02/10 27/02/09 29/02/08 26/02/07 23/02/06 25/02/05 -
Price 1.18 1.22 0.95 3.90 4.10 2.24 2.24 -
P/RPS 0.34 0.34 0.22 0.90 1.60 0.54 0.70 -11.33%
P/EPS 4.74 11.38 7.73 11.54 13.88 5.03 -4.14 -
EY 21.10 8.79 12.94 8.67 7.20 19.89 -24.14 -
DY 1.69 1.64 2.11 2.82 3.66 8.04 0.00 -
P/NAPS 0.75 0.72 0.60 2.29 2.23 1.06 1.52 -11.10%

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