[PBSB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 77.29%
YoY- 1411.78%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,060,524 875,777 504,530 371,789 86,723 83,941 92,470 50.11%
PBT 99,438 97,599 83,051 59,234 -3,038 -3,191 2,747 81.77%
Tax -7,400 -5,771 -6,564 2,000 -978 720 -921 41.47%
NP 92,038 91,828 76,487 61,234 -4,016 -2,471 1,826 92.08%
-
NP to SH 83,998 86,618 70,040 52,681 -4,016 -2,471 1,826 89.17%
-
Tax Rate 7.44% 5.91% 7.90% -3.38% - - 33.53% -
Total Cost 968,486 783,949 428,043 310,555 90,739 86,412 90,644 48.35%
-
Net Worth 548,002 487,672 473,822 147,792 72,126 79,099 90,250 35.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 13,622 25,203 17,735 - - - -
Div Payout % - 15.73% 35.98% 33.67% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 548,002 487,672 473,822 147,792 72,126 79,099 90,250 35.03%
NOSH 289,948 272,442 252,033 147,792 35,013 35,000 34,980 42.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.68% 10.49% 15.16% 16.47% -4.63% -2.94% 1.97% -
ROE 15.33% 17.76% 14.78% 35.65% -5.57% -3.12% 2.02% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 365.76 321.45 200.18 251.56 247.69 239.83 264.34 5.55%
EPS 28.97 31.76 27.79 28.07 -11.47 -7.06 5.22 33.02%
DPS 0.00 5.00 10.00 12.00 0.00 0.00 0.00 -
NAPS 1.89 1.79 1.88 1.00 2.06 2.26 2.58 -5.05%
Adjusted Per Share Value based on latest NOSH - 147,792
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 174.39 144.01 82.96 61.14 14.26 13.80 15.21 50.10%
EPS 13.81 14.24 11.52 8.66 -0.66 -0.41 0.30 89.20%
DPS 0.00 2.24 4.14 2.92 0.00 0.00 0.00 -
NAPS 0.9011 0.8019 0.7791 0.243 0.1186 0.1301 0.1484 35.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.21 4.75 2.62 2.16 1.58 1.43 1.48 -
P/RPS 0.60 1.48 1.31 0.86 0.64 0.60 0.56 1.15%
P/EPS 7.63 14.94 9.43 6.06 -13.78 -20.25 28.35 -19.63%
EY 13.11 6.69 10.61 16.50 -7.26 -4.94 3.53 24.41%
DY 0.00 1.05 3.82 5.56 0.00 0.00 0.00 -
P/NAPS 1.17 2.65 1.39 2.16 0.77 0.63 0.57 12.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 -
Price 1.07 4.33 3.06 1.97 1.72 1.47 1.37 -
P/RPS 0.29 1.35 1.53 0.78 0.69 0.61 0.52 -9.26%
P/EPS 3.69 13.62 11.01 5.53 -15.00 -20.82 26.25 -27.87%
EY 27.07 7.34 9.08 18.09 -6.67 -4.80 3.81 38.61%
DY 0.00 1.15 3.27 6.09 0.00 0.00 0.00 -
P/NAPS 0.57 2.42 1.63 1.97 0.83 0.65 0.53 1.21%

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