[PBSB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 220.55%
YoY- 64.97%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 628,627 720,423 576,416 344,084 226,475 58,171 56,409 49.39%
PBT 46,228 78,004 71,803 58,750 32,725 -959 -1,946 -
Tax -6,406 -4,238 -2,779 -4,776 2,641 -562 477 -
NP 39,822 73,766 69,024 53,974 35,366 -1,521 -1,469 -
-
NP to SH 34,835 68,225 64,487 49,019 29,714 -1,521 -1,469 -
-
Tax Rate 13.86% 5.43% 3.87% 8.13% -8.07% - - -
Total Cost 588,805 646,657 507,392 290,110 191,109 59,692 57,878 47.14%
-
Net Worth 566,450 538,618 473,076 468,426 94,450 75,175 80,445 38.40%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 13,516 16,581 7,083 - - -
Div Payout % - - 20.96% 33.83% 23.84% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 566,450 538,618 473,076 468,426 94,450 75,175 80,445 38.40%
NOSH 339,191 289,579 270,329 207,268 94,450 34,965 34,976 45.98%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.33% 10.24% 11.97% 15.69% 15.62% -2.61% -2.60% -
ROE 6.15% 12.67% 13.63% 10.46% 31.46% -2.02% -1.83% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 185.33 248.78 213.23 166.01 239.78 166.37 161.28 2.34%
EPS 10.27 23.56 23.86 23.65 23.37 -4.35 -4.20 -
DPS 0.00 0.00 5.00 8.00 7.50 0.00 0.00 -
NAPS 1.67 1.86 1.75 2.26 1.00 2.15 2.30 -5.19%
Adjusted Per Share Value based on latest NOSH - 208,965
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 103.37 118.46 94.78 56.58 37.24 9.57 9.28 49.38%
EPS 5.73 11.22 10.60 8.06 4.89 -0.25 -0.24 -
DPS 0.00 0.00 2.22 2.73 1.16 0.00 0.00 -
NAPS 0.9315 0.8857 0.7779 0.7703 0.1553 0.1236 0.1323 38.40%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.16 2.30 4.90 3.14 1.70 1.06 1.38 -
P/RPS 0.63 0.92 2.30 1.89 0.71 0.64 0.86 -5.05%
P/EPS 11.30 9.76 20.54 13.28 5.40 -24.37 -32.86 -
EY 8.85 10.24 4.87 7.53 18.51 -4.10 -3.04 -
DY 0.00 0.00 1.02 2.55 4.41 0.00 0.00 -
P/NAPS 0.69 1.24 2.80 1.39 1.70 0.49 0.60 2.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 08/08/07 29/08/06 05/08/05 27/08/04 29/08/03 -
Price 1.47 2.35 4.65 3.00 2.24 1.53 1.41 -
P/RPS 0.79 0.94 2.18 1.81 0.93 0.92 0.87 -1.59%
P/EPS 14.31 9.97 19.49 12.68 7.12 -35.17 -33.57 -
EY 6.99 10.03 5.13 7.88 14.04 -2.84 -2.98 -
DY 0.00 0.00 1.08 2.67 3.35 0.00 0.00 -
P/NAPS 0.88 1.26 2.66 1.33 2.24 0.71 0.61 6.29%

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