[PBSB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.88%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 941,194 1,060,524 875,777 504,530 371,789 86,723 83,941 49.55%
PBT 60,386 99,438 97,599 83,051 59,234 -3,038 -3,191 -
Tax -10,087 -7,400 -5,771 -6,564 2,000 -978 720 -
NP 50,299 92,038 91,828 76,487 61,234 -4,016 -2,471 -
-
NP to SH 44,175 83,998 86,618 70,040 52,681 -4,016 -2,471 -
-
Tax Rate 16.70% 7.44% 5.91% 7.90% -3.38% - - -
Total Cost 890,895 968,486 783,949 428,043 310,555 90,739 86,412 47.47%
-
Net Worth 580,178 548,002 487,672 473,822 147,792 72,126 79,099 39.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 13,622 25,203 17,735 - - -
Div Payout % - - 15.73% 35.98% 33.67% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 580,178 548,002 487,672 473,822 147,792 72,126 79,099 39.34%
NOSH 339,285 289,948 272,442 252,033 147,792 35,013 35,000 45.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.34% 8.68% 10.49% 15.16% 16.47% -4.63% -2.94% -
ROE 7.61% 15.33% 17.76% 14.78% 35.65% -5.57% -3.12% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 277.40 365.76 321.45 200.18 251.56 247.69 239.83 2.45%
EPS 13.02 28.97 31.76 27.79 28.07 -11.47 -7.06 -
DPS 0.00 0.00 5.00 10.00 12.00 0.00 0.00 -
NAPS 1.71 1.89 1.79 1.88 1.00 2.06 2.26 -4.53%
Adjusted Per Share Value based on latest NOSH - 257,926
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 154.77 174.39 144.01 82.96 61.14 14.26 13.80 49.55%
EPS 7.26 13.81 14.24 11.52 8.66 -0.66 -0.41 -
DPS 0.00 0.00 2.24 4.14 2.92 0.00 0.00 -
NAPS 0.954 0.9011 0.8019 0.7791 0.243 0.1186 0.1301 39.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.53 2.21 4.75 2.62 2.16 1.58 1.43 -
P/RPS 0.55 0.60 1.48 1.31 0.86 0.64 0.60 -1.43%
P/EPS 11.75 7.63 14.94 9.43 6.06 -13.78 -20.25 -
EY 8.51 13.11 6.69 10.61 16.50 -7.26 -4.94 -
DY 0.00 0.00 1.05 3.82 5.56 0.00 0.00 -
P/NAPS 0.89 1.17 2.65 1.39 2.16 0.77 0.63 5.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 -
Price 1.42 1.07 4.33 3.06 1.97 1.72 1.47 -
P/RPS 0.51 0.29 1.35 1.53 0.78 0.69 0.61 -2.93%
P/EPS 10.91 3.69 13.62 11.01 5.53 -15.00 -20.82 -
EY 9.17 27.07 7.34 9.08 18.09 -6.67 -4.80 -
DY 0.00 0.00 1.15 3.27 6.09 0.00 0.00 -
P/NAPS 0.83 0.57 2.42 1.63 1.97 0.83 0.65 4.15%

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