[PBSB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.32%
YoY- 23.67%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,298,870 941,194 1,060,524 875,777 504,530 371,789 86,723 56.96%
PBT 168,223 60,386 99,438 97,599 83,051 59,234 -3,038 -
Tax -13,776 -10,087 -7,400 -5,771 -6,564 2,000 -978 55.37%
NP 154,447 50,299 92,038 91,828 76,487 61,234 -4,016 -
-
NP to SH 151,655 44,175 83,998 86,618 70,040 52,681 -4,016 -
-
Tax Rate 8.19% 16.70% 7.44% 5.91% 7.90% -3.38% - -
Total Cost 1,144,423 890,895 968,486 783,949 428,043 310,555 90,739 52.53%
-
Net Worth 853,754 580,178 548,002 487,672 473,822 147,792 72,126 50.93%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 13,622 25,203 17,735 - -
Div Payout % - - - 15.73% 35.98% 33.67% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 853,754 580,178 548,002 487,672 473,822 147,792 72,126 50.93%
NOSH 505,179 339,285 289,948 272,442 252,033 147,792 35,013 55.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.89% 5.34% 8.68% 10.49% 15.16% 16.47% -4.63% -
ROE 17.76% 7.61% 15.33% 17.76% 14.78% 35.65% -5.57% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 257.11 277.40 365.76 321.45 200.18 251.56 247.69 0.62%
EPS 30.02 13.02 28.97 31.76 27.79 28.07 -11.47 -
DPS 0.00 0.00 0.00 5.00 10.00 12.00 0.00 -
NAPS 1.69 1.71 1.89 1.79 1.88 1.00 2.06 -3.24%
Adjusted Per Share Value based on latest NOSH - 277,330
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 213.58 154.77 174.39 144.01 82.96 61.14 14.26 56.97%
EPS 24.94 7.26 13.81 14.24 11.52 8.66 -0.66 -
DPS 0.00 0.00 0.00 2.24 4.14 2.92 0.00 -
NAPS 1.4039 0.954 0.9011 0.8019 0.7791 0.243 0.1186 50.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.11 1.53 2.21 4.75 2.62 2.16 1.58 -
P/RPS 0.43 0.55 0.60 1.48 1.31 0.86 0.64 -6.41%
P/EPS 3.70 11.75 7.63 14.94 9.43 6.06 -13.78 -
EY 27.05 8.51 13.11 6.69 10.61 16.50 -7.26 -
DY 0.00 0.00 0.00 1.05 3.82 5.56 0.00 -
P/NAPS 0.66 0.89 1.17 2.65 1.39 2.16 0.77 -2.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 -
Price 1.19 1.42 1.07 4.33 3.06 1.97 1.72 -
P/RPS 0.46 0.51 0.29 1.35 1.53 0.78 0.69 -6.53%
P/EPS 3.96 10.91 3.69 13.62 11.01 5.53 -15.00 -
EY 25.23 9.17 27.07 7.34 9.08 18.09 -6.67 -
DY 0.00 0.00 0.00 1.15 3.27 6.09 0.00 -
P/NAPS 0.70 0.83 0.57 2.42 1.63 1.97 0.83 -2.79%

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