[PBSB] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.54%
YoY- 36.85%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,202,494 1,288,493 1,194,949 655,141 511,074 112,120 109,745 48.97%
PBT 50,143 49,408 99,799 84,332 62,573 -24,136 -2,274 -
Tax -10,509 -11,596 -3,629 -3,033 2,083 5,219 -374 74.27%
NP 39,634 37,812 96,170 81,299 64,656 -18,917 -2,648 -
-
NP to SH 36,391 36,665 93,083 75,318 55,036 -18,917 -2,648 -
-
Tax Rate 20.96% 23.47% 3.64% 3.60% -3.33% - - -
Total Cost 1,162,860 1,250,681 1,098,779 573,842 446,418 131,037 112,393 47.56%
-
Net Worth 573,662 471,074 468,086 469,312 261,917 51,434 76,606 39.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,788 5,962 30,287 38,259 22,238 - - -
Div Payout % 18.66% 16.26% 32.54% 50.80% 40.41% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 573,662 471,074 468,086 469,312 261,917 51,434 76,606 39.82%
NOSH 339,444 298,148 275,344 255,061 123,546 34,989 34,980 45.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.30% 2.93% 8.05% 12.41% 12.65% -16.87% -2.41% -
ROE 6.34% 7.78% 19.89% 16.05% 21.01% -36.78% -3.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 354.25 432.16 433.98 256.86 413.67 320.44 313.73 2.04%
EPS 9.84 12.30 33.74 29.56 27.23 -54.05 -7.57 -
DPS 2.00 2.00 11.00 15.00 18.00 0.00 0.00 -
NAPS 1.69 1.58 1.70 1.84 2.12 1.47 2.19 -4.22%
Adjusted Per Share Value based on latest NOSH - 263,369
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 197.74 211.88 196.49 107.73 84.04 18.44 18.05 48.97%
EPS 5.98 6.03 15.31 12.39 9.05 -3.11 -0.44 -
DPS 1.12 0.98 4.98 6.29 3.66 0.00 0.00 -
NAPS 0.9433 0.7746 0.7697 0.7717 0.4307 0.0846 0.126 39.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.35 1.19 4.67 3.41 2.06 1.68 1.37 -
P/RPS 0.38 0.28 1.08 1.33 0.50 0.52 0.44 -2.41%
P/EPS 12.59 9.68 13.81 11.55 4.62 -3.11 -18.10 -
EY 7.94 10.33 7.24 8.66 21.62 -32.18 -5.53 -
DY 1.48 1.68 2.36 4.40 8.74 0.00 0.00 -
P/NAPS 0.80 0.75 2.75 1.85 0.97 1.14 0.63 4.05%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 26/02/07 23/02/06 25/02/05 27/02/04 -
Price 1.22 0.95 3.90 4.10 2.24 2.24 1.38 -
P/RPS 0.34 0.22 0.90 1.60 0.54 0.70 0.44 -4.20%
P/EPS 11.38 7.73 11.54 13.88 5.03 -4.14 -18.23 -
EY 8.79 12.94 8.67 7.20 19.89 -24.14 -5.49 -
DY 1.64 2.11 2.82 3.66 8.04 0.00 0.00 -
P/NAPS 0.72 0.60 2.29 2.23 1.06 1.52 0.63 2.24%

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