[PBSB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 74.61%
YoY- 57.16%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 336,824 195,113 201,505 29,667 28,159 29,108 38,171 43.72%
PBT 46,377 39,914 34,003 59 -973 1,252 4,691 46.47%
Tax -1,140 -2,325 1,815 -367 254 -339 -1,639 -5.86%
NP 45,237 37,589 35,818 -308 -719 913 3,052 56.69%
-
NP to SH 41,883 33,727 30,177 -308 -719 913 3,052 54.69%
-
Tax Rate 2.46% 5.83% -5.34% 622.03% - 27.08% 34.94% -
Total Cost 291,587 157,524 165,687 29,975 28,878 28,195 35,119 42.27%
-
Net Worth 480,939 472,261 142,210 75,250 80,668 89,550 87,849 32.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,244 12,537 10,665 - - - - -
Div Payout % 19.69% 37.17% 35.34% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 480,939 472,261 142,210 75,250 80,668 89,550 87,849 32.74%
NOSH 274,822 208,965 142,210 35,000 35,073 34,980 34,999 40.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.43% 19.27% 17.78% -1.04% -2.55% 3.14% 8.00% -
ROE 8.71% 7.14% 21.22% -0.41% -0.89% 1.02% 3.47% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 122.56 93.37 141.70 84.76 80.29 83.21 109.06 1.96%
EPS 15.24 16.14 14.53 -0.88 -2.05 2.61 8.72 9.74%
DPS 3.00 6.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.26 1.00 2.15 2.30 2.56 2.51 -5.83%
Adjusted Per Share Value based on latest NOSH - 35,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 55.39 32.08 33.14 4.88 4.63 4.79 6.28 43.71%
EPS 6.89 5.55 4.96 -0.05 -0.12 0.15 0.50 54.80%
DPS 1.36 2.06 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.7908 0.7766 0.2338 0.1237 0.1326 0.1473 0.1445 32.73%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.90 3.14 1.70 1.06 1.38 1.77 1.64 -
P/RPS 4.00 3.36 1.20 1.25 1.72 2.13 1.50 17.75%
P/EPS 32.15 19.45 8.01 -120.45 -67.32 67.82 18.81 9.34%
EY 3.11 5.14 12.48 -0.83 -1.49 1.47 5.32 -8.55%
DY 0.61 1.91 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.39 1.70 0.49 0.60 0.69 0.65 27.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 29/08/06 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 -
Price 4.65 3.00 2.24 1.53 1.41 1.75 1.73 -
P/RPS 3.79 3.21 1.58 1.81 1.76 2.10 1.59 15.56%
P/EPS 30.51 18.59 10.56 -173.86 -68.78 67.05 19.84 7.43%
EY 3.28 5.38 9.47 -0.58 -1.45 1.49 5.04 -6.90%
DY 0.65 2.00 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.33 2.24 0.71 0.61 0.68 0.69 25.20%

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