[PBSB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.99%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 272,789 285,411 312,958 239,592 148,971 24,970 28,166 45.97%
PBT 114,219 12,051 26,170 25,426 18,836 -1,278 -1,018 -
Tax -2,190 -2,574 -1,653 -1,639 -2,451 826 -195 49.61%
NP 112,029 9,477 24,517 23,787 16,385 -452 -1,213 -
-
NP to SH 111,409 8,022 24,065 22,604 15,292 -463 -1,213 -
-
Tax Rate 1.92% 21.36% 6.32% 6.45% 13.01% - - -
Total Cost 160,760 275,934 288,441 215,805 132,586 25,422 29,379 32.72%
-
Net Worth 738,040 533,666 500,390 265,887 437,503 51,210 75,506 46.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 5,317 4,127 - - -
Div Payout % - - - 23.53% 26.99% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 738,040 533,666 500,390 265,887 437,503 51,210 75,506 46.19%
NOSH 439,309 339,915 289,242 265,887 206,369 35,075 34,956 52.44%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 41.07% 3.32% 7.83% 9.93% 11.00% -1.81% -4.31% -
ROE 15.10% 1.50% 4.81% 8.50% 3.50% -0.90% -1.61% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.09 83.97 108.20 90.11 72.19 71.19 80.57 -4.24%
EPS 25.36 2.36 8.32 8.51 7.41 -0.99 -3.47 -
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.68 1.57 1.73 1.00 2.12 1.46 2.16 -4.10%
Adjusted Per Share Value based on latest NOSH - 265,887
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.86 46.93 51.46 39.40 24.50 4.11 4.63 45.98%
EPS 18.32 1.32 3.96 3.72 2.51 -0.08 -0.20 -
DPS 0.00 0.00 0.00 0.87 0.68 0.00 0.00 -
NAPS 1.2136 0.8775 0.8228 0.4372 0.7194 0.0842 0.1242 46.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.27 0.68 3.25 4.33 2.11 1.73 1.31 -
P/RPS 2.05 0.81 3.00 4.81 2.92 2.43 1.63 3.89%
P/EPS 5.01 28.81 39.06 50.93 28.48 -131.06 -37.75 -
EY 19.97 3.47 2.56 1.96 3.51 -0.76 -2.65 -
DY 0.00 0.00 0.00 0.46 0.95 0.00 0.00 -
P/NAPS 0.76 0.43 1.88 4.33 1.00 1.18 0.61 3.73%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 -
Price 1.00 0.97 2.74 4.88 2.71 1.76 1.13 -
P/RPS 1.61 1.16 2.53 5.42 3.75 2.47 1.40 2.35%
P/EPS 3.94 41.10 32.93 57.40 36.57 -133.33 -32.56 -
EY 25.36 2.43 3.04 1.74 2.73 -0.75 -3.07 -
DY 0.00 0.00 0.00 0.41 0.74 0.00 0.00 -
P/NAPS 0.60 0.62 1.58 4.88 1.28 1.21 0.52 2.41%

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