[PBSB] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 97.55%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 312,958 239,592 148,971 24,970 28,166 27,542 30,621 47.26%
PBT 26,170 25,426 18,836 -1,278 -1,018 -973 301 110.33%
Tax -1,653 -1,639 -2,451 826 -195 223 -79 65.92%
NP 24,517 23,787 16,385 -452 -1,213 -750 222 118.88%
-
NP to SH 24,065 22,604 15,292 -463 -1,213 -750 222 118.20%
-
Tax Rate 6.32% 6.45% 13.01% - - - 26.25% -
Total Cost 288,441 215,805 132,586 25,422 29,379 28,292 30,399 45.45%
-
Net Worth 500,390 265,887 437,503 51,210 75,506 81,308 89,152 33.27%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 5,317 4,127 - - - - -
Div Payout % - 23.53% 26.99% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 500,390 265,887 437,503 51,210 75,506 81,308 89,152 33.27%
NOSH 289,242 265,887 206,369 35,075 34,956 35,046 35,238 41.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.83% 9.93% 11.00% -1.81% -4.31% -2.72% 0.72% -
ROE 4.81% 8.50% 3.50% -0.90% -1.61% -0.92% 0.25% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 108.20 90.11 72.19 71.19 80.57 78.59 86.90 3.71%
EPS 8.32 8.51 7.41 -0.99 -3.47 -2.14 0.63 53.68%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 2.12 1.46 2.16 2.32 2.53 -6.13%
Adjusted Per Share Value based on latest NOSH - 35,075
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 51.46 39.40 24.50 4.11 4.63 4.53 5.04 47.23%
EPS 3.96 3.72 2.51 -0.08 -0.20 -0.12 0.04 114.93%
DPS 0.00 0.87 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.8228 0.4372 0.7194 0.0842 0.1242 0.1337 0.1466 33.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.25 4.33 2.11 1.73 1.31 1.10 1.83 -
P/RPS 3.00 4.81 2.92 2.43 1.63 1.40 2.11 6.03%
P/EPS 39.06 50.93 28.48 -131.06 -37.75 -51.40 290.48 -28.40%
EY 2.56 1.96 3.51 -0.76 -2.65 -1.95 0.34 39.95%
DY 0.00 0.46 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 4.33 1.00 1.18 0.61 0.47 0.72 17.32%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 -
Price 2.74 4.88 2.71 1.76 1.13 1.13 1.76 -
P/RPS 2.53 5.42 3.75 2.47 1.40 1.44 2.03 3.73%
P/EPS 32.93 57.40 36.57 -133.33 -32.56 -52.80 279.37 -29.95%
EY 3.04 1.74 2.73 -0.75 -3.07 -1.89 0.36 42.65%
DY 0.00 0.41 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 4.88 1.28 1.21 0.52 0.49 0.70 14.51%

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