[PBSB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.13%
YoY- -178.75%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 195,113 201,505 29,667 28,159 29,108 38,171 33,533 34.09%
PBT 39,914 34,003 59 -973 1,252 4,691 4,646 43.08%
Tax -2,325 1,815 -367 254 -339 -1,639 -744 20.90%
NP 37,589 35,818 -308 -719 913 3,052 3,902 45.84%
-
NP to SH 33,727 30,177 -308 -719 913 3,052 3,902 43.23%
-
Tax Rate 5.83% -5.34% 622.03% - 27.08% 34.94% 16.01% -
Total Cost 157,524 165,687 29,975 28,878 28,195 35,119 29,631 32.09%
-
Net Worth 472,261 142,210 75,250 80,668 89,550 87,849 76,990 35.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,537 10,665 - - - - - -
Div Payout % 37.17% 35.34% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 472,261 142,210 75,250 80,668 89,550 87,849 76,990 35.27%
NOSH 208,965 142,210 35,000 35,073 34,980 34,999 34,995 34.67%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.27% 17.78% -1.04% -2.55% 3.14% 8.00% 11.64% -
ROE 7.14% 21.22% -0.41% -0.89% 1.02% 3.47% 5.07% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 93.37 141.70 84.76 80.29 83.21 109.06 95.82 -0.43%
EPS 16.14 14.53 -0.88 -2.05 2.61 8.72 11.15 6.35%
DPS 6.00 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.00 2.15 2.30 2.56 2.51 2.20 0.44%
Adjusted Per Share Value based on latest NOSH - 35,073
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.08 33.14 4.88 4.63 4.79 6.28 5.51 34.10%
EPS 5.55 4.96 -0.05 -0.12 0.15 0.50 0.64 43.31%
DPS 2.06 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7766 0.2338 0.1237 0.1326 0.1473 0.1445 0.1266 35.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.14 1.70 1.06 1.38 1.77 1.64 4.16 -
P/RPS 3.36 1.20 1.25 1.72 2.13 1.50 4.34 -4.17%
P/EPS 19.45 8.01 -120.45 -67.32 67.82 18.81 37.31 -10.28%
EY 5.14 12.48 -0.83 -1.49 1.47 5.32 2.68 11.45%
DY 1.91 4.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.70 0.49 0.60 0.69 0.65 1.89 -4.99%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 18/08/00 -
Price 3.00 2.24 1.53 1.41 1.75 1.73 4.47 -
P/RPS 3.21 1.58 1.81 1.76 2.10 1.59 4.66 -6.02%
P/EPS 18.59 10.56 -173.86 -68.78 67.05 19.84 40.09 -12.01%
EY 5.38 9.47 -0.58 -1.45 1.49 5.04 2.49 13.69%
DY 2.00 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.24 0.71 0.61 0.68 0.69 2.03 -6.80%

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