[PBSB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -164.04%
YoY- -62.53%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 875,777 504,530 371,789 86,723 83,941 92,470 104,218 42.56%
PBT 97,599 83,051 59,234 -3,038 -3,191 2,747 11,814 42.15%
Tax -5,771 -6,564 2,000 -978 720 -921 -4,045 6.09%
NP 91,828 76,487 61,234 -4,016 -2,471 1,826 7,769 50.89%
-
NP to SH 86,618 70,040 52,681 -4,016 -2,471 1,826 7,769 49.43%
-
Tax Rate 5.91% 7.90% -3.38% - - 33.53% 34.24% -
Total Cost 783,949 428,043 310,555 90,739 86,412 90,644 96,449 41.77%
-
Net Worth 487,672 473,822 147,792 72,126 79,099 90,250 89,238 32.70%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,622 25,203 17,735 - - - - -
Div Payout % 15.73% 35.98% 33.67% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 487,672 473,822 147,792 72,126 79,099 90,250 89,238 32.70%
NOSH 272,442 252,033 147,792 35,013 35,000 34,980 34,995 40.75%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.49% 15.16% 16.47% -4.63% -2.94% 1.97% 7.45% -
ROE 17.76% 14.78% 35.65% -5.57% -3.12% 2.02% 8.71% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 321.45 200.18 251.56 247.69 239.83 264.34 297.80 1.28%
EPS 31.76 27.79 28.07 -11.47 -7.06 5.22 22.20 6.14%
DPS 5.00 10.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.88 1.00 2.06 2.26 2.58 2.55 -5.72%
Adjusted Per Share Value based on latest NOSH - 35,028
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 144.01 82.96 61.14 14.26 13.80 15.21 17.14 42.55%
EPS 14.24 11.52 8.66 -0.66 -0.41 0.30 1.28 49.38%
DPS 2.24 4.14 2.92 0.00 0.00 0.00 0.00 -
NAPS 0.8019 0.7791 0.243 0.1186 0.1301 0.1484 0.1467 32.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 4.75 2.62 2.16 1.58 1.43 1.48 1.41 -
P/RPS 1.48 1.31 0.86 0.64 0.60 0.56 0.47 21.05%
P/EPS 14.94 9.43 6.06 -13.78 -20.25 28.35 6.35 15.31%
EY 6.69 10.61 16.50 -7.26 -4.94 3.53 15.74 -13.28%
DY 1.05 3.82 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.39 2.16 0.77 0.63 0.57 0.55 29.94%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 29/11/01 -
Price 4.33 3.06 1.97 1.72 1.47 1.37 1.69 -
P/RPS 1.35 1.53 0.78 0.69 0.61 0.52 0.57 15.44%
P/EPS 13.62 11.01 5.53 -15.00 -20.82 26.25 7.61 10.18%
EY 7.34 9.08 18.09 -6.67 -4.80 3.81 13.14 -9.24%
DY 1.15 3.27 6.09 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.63 1.97 0.83 0.65 0.53 0.66 24.16%

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