[PBSB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 20.05%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,091,156 1,141,644 1,251,832 958,368 595,884 99,880 112,664 45.97%
PBT 456,876 48,204 104,680 101,704 75,344 -5,112 -4,072 -
Tax -8,760 -10,296 -6,612 -6,556 -9,804 3,304 -780 49.61%
NP 448,116 37,908 98,068 95,148 65,540 -1,808 -4,852 -
-
NP to SH 445,636 32,088 96,260 90,416 61,168 -1,852 -4,852 -
-
Tax Rate 1.92% 21.36% 6.32% 6.45% 13.01% - - -
Total Cost 643,040 1,103,736 1,153,764 863,220 530,344 101,688 117,516 32.72%
-
Net Worth 738,040 533,666 500,390 265,887 437,503 51,210 75,506 46.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 21,271 16,509 - - -
Div Payout % - - - 23.53% 26.99% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 738,040 533,666 500,390 265,887 437,503 51,210 75,506 46.19%
NOSH 439,309 339,915 289,242 265,887 206,369 35,075 34,956 52.44%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 41.07% 3.32% 7.83% 9.93% 11.00% -1.81% -4.31% -
ROE 60.38% 6.01% 19.24% 34.01% 13.98% -3.62% -6.43% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 248.38 335.86 432.80 360.44 288.75 284.76 322.30 -4.24%
EPS 101.44 9.44 33.28 34.04 29.64 -3.96 -13.88 -
DPS 0.00 0.00 0.00 8.00 8.00 0.00 0.00 -
NAPS 1.68 1.57 1.73 1.00 2.12 1.46 2.16 -4.10%
Adjusted Per Share Value based on latest NOSH - 265,887
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 179.43 187.73 205.85 157.59 97.99 16.42 18.53 45.96%
EPS 73.28 5.28 15.83 14.87 10.06 -0.30 -0.80 -
DPS 0.00 0.00 0.00 3.50 2.71 0.00 0.00 -
NAPS 1.2136 0.8775 0.8228 0.4372 0.7194 0.0842 0.1242 46.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.27 0.68 3.25 4.33 2.11 1.73 1.31 -
P/RPS 0.51 0.20 0.75 1.20 0.73 0.61 0.41 3.70%
P/EPS 1.25 7.20 9.77 12.73 7.12 -32.77 -9.44 -
EY 79.87 13.88 10.24 7.85 14.05 -3.05 -10.60 -
DY 0.00 0.00 0.00 1.85 3.79 0.00 0.00 -
P/NAPS 0.76 0.43 1.88 4.33 1.00 1.18 0.61 3.73%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 -
Price 1.00 0.97 2.74 4.88 2.71 1.76 1.13 -
P/RPS 0.40 0.29 0.63 1.35 0.94 0.62 0.35 2.24%
P/EPS 0.99 10.28 8.23 14.35 9.14 -33.33 -8.14 -
EY 101.44 9.73 12.15 6.97 10.94 -3.00 -12.28 -
DY 0.00 0.00 0.00 1.64 2.95 0.00 0.00 -
P/NAPS 0.60 0.62 1.58 4.88 1.28 1.21 0.52 2.41%

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