[PBSB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 79.21%
YoY- -437.84%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 595,884 99,880 112,664 110,168 122,484 129,984 120,596 30.49%
PBT 75,344 -5,112 -4,072 -3,892 1,204 19,452 19,444 25.31%
Tax -9,804 3,304 -780 892 -316 -6,452 -6,832 6.20%
NP 65,540 -1,808 -4,852 -3,000 888 13,000 12,612 31.59%
-
NP to SH 61,168 -1,852 -4,852 -3,000 888 13,000 12,612 30.08%
-
Tax Rate 13.01% - - - 26.25% 33.17% 35.14% -
Total Cost 530,344 101,688 117,516 113,168 121,596 116,984 107,984 30.36%
-
Net Worth 437,503 51,210 75,506 81,308 89,152 84,752 72,788 34.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 16,509 - - - - - - -
Div Payout % 26.99% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 437,503 51,210 75,506 81,308 89,152 84,752 72,788 34.82%
NOSH 206,369 35,075 34,956 35,046 35,238 35,021 34,994 34.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.00% -1.81% -4.31% -2.72% 0.72% 10.00% 10.46% -
ROE 13.98% -3.62% -6.43% -3.69% 1.00% 15.34% 17.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 288.75 284.76 322.30 314.35 347.59 371.15 344.61 -2.90%
EPS 29.64 -3.96 -13.88 -8.56 2.52 37.12 36.04 -3.20%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.46 2.16 2.32 2.53 2.42 2.08 0.31%
Adjusted Per Share Value based on latest NOSH - 35,046
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 97.99 16.42 18.53 18.12 20.14 21.37 19.83 30.49%
EPS 10.06 -0.30 -0.80 -0.49 0.15 2.14 2.07 30.13%
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.0842 0.1242 0.1337 0.1466 0.1394 0.1197 34.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.11 1.73 1.31 1.10 1.83 1.20 5.74 -
P/RPS 0.73 0.61 0.41 0.35 0.53 0.32 1.67 -12.87%
P/EPS 7.12 -32.77 -9.44 -12.85 72.62 3.23 15.93 -12.55%
EY 14.05 -3.05 -10.60 -7.78 1.38 30.93 6.28 14.35%
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.18 0.61 0.47 0.72 0.50 2.76 -15.55%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 30/05/01 26/05/00 -
Price 2.71 1.76 1.13 1.13 1.76 1.86 5.00 -
P/RPS 0.94 0.62 0.35 0.36 0.51 0.50 1.45 -6.96%
P/EPS 9.14 -33.33 -8.14 -13.20 69.84 5.01 13.87 -6.71%
EY 10.94 -3.00 -12.28 -7.58 1.43 19.96 7.21 7.19%
DY 2.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.21 0.52 0.49 0.70 0.77 2.40 -9.94%

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