[PBSB] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -23.89%
YoY- 1020.89%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 340,101 299,361 160,446 145,314 28,533 27,533 32,123 48.12%
PBT 21,434 25,796 24,301 26,509 -2,079 -1,245 1,195 61.72%
Tax -3,162 -2,992 -1,788 -641 -415 243 -504 35.76%
NP 18,272 22,804 22,513 25,868 -2,494 -1,002 691 72.51%
-
NP to SH 15,773 22,131 21,021 22,967 -2,494 -1,002 691 68.34%
-
Tax Rate 14.75% 11.60% 7.36% 2.42% - - 42.18% -
Total Cost 321,829 276,557 137,933 119,446 31,027 28,535 31,432 47.30%
-
Net Worth 549,004 496,422 484,901 147,792 72,157 79,179 90,496 35.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 5,158 6,650 - - - -
Div Payout % - - 24.54% 28.96% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 549,004 496,422 484,901 147,792 72,157 79,179 90,496 35.01%
NOSH 290,478 277,330 257,926 147,792 35,028 35,034 35,076 42.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.37% 7.62% 14.03% 17.80% -8.74% -3.64% 2.15% -
ROE 2.87% 4.46% 4.34% 15.54% -3.46% -1.27% 0.76% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 117.08 107.94 62.21 98.32 81.46 78.59 91.58 4.17%
EPS 5.43 7.98 8.15 9.44 -7.12 -2.86 1.97 18.39%
DPS 0.00 0.00 2.00 4.50 0.00 0.00 0.00 -
NAPS 1.89 1.79 1.88 1.00 2.06 2.26 2.58 -5.05%
Adjusted Per Share Value based on latest NOSH - 147,792
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 55.93 49.23 26.38 23.90 4.69 4.53 5.28 48.14%
EPS 2.59 3.64 3.46 3.78 -0.41 -0.16 0.11 69.21%
DPS 0.00 0.00 0.85 1.09 0.00 0.00 0.00 -
NAPS 0.9028 0.8163 0.7974 0.243 0.1187 0.1302 0.1488 35.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.21 4.75 2.62 2.16 1.58 1.43 1.48 -
P/RPS 1.89 4.40 4.21 2.20 1.94 1.82 1.62 2.60%
P/EPS 40.70 59.52 32.15 13.90 -22.19 -50.00 75.13 -9.70%
EY 2.46 1.68 3.11 7.19 -4.51 -2.00 1.33 10.78%
DY 0.00 0.00 0.76 2.08 0.00 0.00 0.00 -
P/NAPS 1.17 2.65 1.39 2.16 0.77 0.63 0.57 12.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 -
Price 1.07 4.33 3.06 1.97 1.72 1.47 1.37 -
P/RPS 0.91 4.01 4.92 2.00 2.11 1.87 1.50 -7.98%
P/EPS 19.71 54.26 37.55 12.68 -24.16 -51.40 69.54 -18.93%
EY 5.07 1.84 2.66 7.89 -4.14 -1.95 1.44 23.31%
DY 0.00 0.00 0.65 2.28 0.00 0.00 0.00 -
P/NAPS 0.57 2.42 1.63 1.97 0.83 0.65 0.53 1.21%

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