[PBSB] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -371.04%
YoY- -614.39%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,194,949 655,141 511,074 112,120 109,745 119,705 134,826 43.83%
PBT 99,799 84,332 62,573 -24,136 -2,274 -15,474 12,291 41.74%
Tax -3,629 -3,033 2,083 5,219 -374 1,045 -3,642 -0.05%
NP 96,170 81,299 64,656 -18,917 -2,648 -14,429 8,649 49.37%
-
NP to SH 93,083 75,318 55,036 -18,917 -2,648 -14,429 8,649 48.56%
-
Tax Rate 3.64% 3.60% -3.33% - - - 29.63% -
Total Cost 1,098,779 573,842 446,418 131,037 112,393 134,134 126,177 43.41%
-
Net Worth 468,086 469,312 261,917 51,434 76,606 79,790 90,305 31.53%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 30,287 38,259 22,238 - - - - -
Div Payout % 32.54% 50.80% 40.41% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 468,086 469,312 261,917 51,434 76,606 79,790 90,305 31.53%
NOSH 275,344 255,061 123,546 34,989 34,980 34,995 35,002 41.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.05% 12.41% 12.65% -16.87% -2.41% -12.05% 6.41% -
ROE 19.89% 16.05% 21.01% -36.78% -3.46% -18.08% 9.58% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 433.98 256.86 413.67 320.44 313.73 342.06 385.19 2.00%
EPS 33.74 29.56 27.23 -54.05 -7.57 -41.22 24.71 5.32%
DPS 11.00 15.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.84 2.12 1.47 2.19 2.28 2.58 -6.71%
Adjusted Per Share Value based on latest NOSH - 35,017
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 196.49 107.73 84.04 18.44 18.05 19.68 22.17 43.83%
EPS 15.31 12.39 9.05 -3.11 -0.44 -2.37 1.42 48.60%
DPS 4.98 6.29 3.66 0.00 0.00 0.00 0.00 -
NAPS 0.7697 0.7717 0.4307 0.0846 0.126 0.1312 0.1485 31.53%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.67 3.41 2.06 1.68 1.37 1.23 1.60 -
P/RPS 1.08 1.33 0.50 0.52 0.44 0.36 0.42 17.03%
P/EPS 13.81 11.55 4.62 -3.11 -18.10 -2.98 6.48 13.43%
EY 7.24 8.66 21.62 -32.18 -5.53 -33.52 15.44 -11.85%
DY 2.36 4.40 8.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.85 0.97 1.14 0.63 0.54 0.62 28.16%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 26/02/07 23/02/06 25/02/05 27/02/04 11/03/03 28/02/02 -
Price 3.90 4.10 2.24 2.24 1.38 1.08 1.67 -
P/RPS 0.90 1.60 0.54 0.70 0.44 0.32 0.43 13.09%
P/EPS 11.54 13.88 5.03 -4.14 -18.23 -2.62 6.76 9.31%
EY 8.67 7.20 19.89 -24.14 -5.49 -38.18 14.80 -8.52%
DY 2.82 3.66 8.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.23 1.06 1.52 0.63 0.47 0.65 23.34%

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