[PBSB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 90.21%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,251,832 958,368 595,884 99,880 112,664 110,168 122,484 47.26%
PBT 104,680 101,704 75,344 -5,112 -4,072 -3,892 1,204 110.33%
Tax -6,612 -6,556 -9,804 3,304 -780 892 -316 65.92%
NP 98,068 95,148 65,540 -1,808 -4,852 -3,000 888 118.88%
-
NP to SH 96,260 90,416 61,168 -1,852 -4,852 -3,000 888 118.20%
-
Tax Rate 6.32% 6.45% 13.01% - - - 26.25% -
Total Cost 1,153,764 863,220 530,344 101,688 117,516 113,168 121,596 45.45%
-
Net Worth 500,390 265,887 437,503 51,210 75,506 81,308 89,152 33.27%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 21,271 16,509 - - - - -
Div Payout % - 23.53% 26.99% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 500,390 265,887 437,503 51,210 75,506 81,308 89,152 33.27%
NOSH 289,242 265,887 206,369 35,075 34,956 35,046 35,238 41.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.83% 9.93% 11.00% -1.81% -4.31% -2.72% 0.72% -
ROE 19.24% 34.01% 13.98% -3.62% -6.43% -3.69% 1.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 432.80 360.44 288.75 284.76 322.30 314.35 347.59 3.71%
EPS 33.28 34.04 29.64 -3.96 -13.88 -8.56 2.52 53.68%
DPS 0.00 8.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 2.12 1.46 2.16 2.32 2.53 -6.13%
Adjusted Per Share Value based on latest NOSH - 35,075
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 205.85 157.59 97.99 16.42 18.53 18.12 20.14 47.26%
EPS 15.83 14.87 10.06 -0.30 -0.80 -0.49 0.15 117.23%
DPS 0.00 3.50 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.8228 0.4372 0.7194 0.0842 0.1242 0.1337 0.1466 33.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.25 4.33 2.11 1.73 1.31 1.10 1.83 -
P/RPS 0.75 1.20 0.73 0.61 0.41 0.35 0.53 5.95%
P/EPS 9.77 12.73 7.12 -32.77 -9.44 -12.85 72.62 -28.39%
EY 10.24 7.85 14.05 -3.05 -10.60 -7.78 1.38 39.61%
DY 0.00 1.85 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 4.33 1.00 1.18 0.61 0.47 0.72 17.32%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 -
Price 2.74 4.88 2.71 1.76 1.13 1.13 1.76 -
P/RPS 0.63 1.35 0.94 0.62 0.35 0.36 0.51 3.58%
P/EPS 8.23 14.35 9.14 -33.33 -8.14 -13.20 69.84 -29.95%
EY 12.15 6.97 10.94 -3.00 -12.28 -7.58 1.43 42.80%
DY 0.00 1.64 2.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 4.88 1.28 1.21 0.52 0.49 0.70 14.51%

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