[PBSB] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -47.16%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 534,031 312,567 340,101 299,361 160,446 145,314 28,533 62.90%
PBT 26,222 14,158 21,434 25,796 24,301 26,509 -2,079 -
Tax -5,771 -3,681 -3,162 -2,992 -1,788 -641 -415 55.04%
NP 20,451 10,477 18,272 22,804 22,513 25,868 -2,494 -
-
NP to SH 15,555 9,340 15,773 22,131 21,021 22,967 -2,494 -
-
Tax Rate 22.01% 26.00% 14.75% 11.60% 7.36% 2.42% - -
Total Cost 513,580 302,090 321,829 276,557 137,933 119,446 31,027 59.60%
-
Net Worth 909,617 580,778 549,004 496,422 484,901 147,792 72,157 52.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 5,158 6,650 - -
Div Payout % - - - - 24.54% 28.96% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 909,617 580,778 549,004 496,422 484,901 147,792 72,157 52.52%
NOSH 538,235 339,636 290,478 277,330 257,926 147,792 35,028 57.64%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.83% 3.35% 5.37% 7.62% 14.03% 17.80% -8.74% -
ROE 1.71% 1.61% 2.87% 4.46% 4.34% 15.54% -3.46% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.22 92.03 117.08 107.94 62.21 98.32 81.46 3.34%
EPS 2.89 2.75 5.43 7.98 8.15 9.44 -7.12 -
DPS 0.00 0.00 0.00 0.00 2.00 4.50 0.00 -
NAPS 1.69 1.71 1.89 1.79 1.88 1.00 2.06 -3.24%
Adjusted Per Share Value based on latest NOSH - 277,330
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 87.81 51.40 55.93 49.23 26.38 23.90 4.69 62.91%
EPS 2.56 1.54 2.59 3.64 3.46 3.78 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.85 1.09 0.00 -
NAPS 1.4958 0.955 0.9028 0.8163 0.7974 0.243 0.1187 52.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.11 1.53 2.21 4.75 2.62 2.16 1.58 -
P/RPS 1.12 1.66 1.89 4.40 4.21 2.20 1.94 -8.74%
P/EPS 38.41 55.64 40.70 59.52 32.15 13.90 -22.19 -
EY 2.60 1.80 2.46 1.68 3.11 7.19 -4.51 -
DY 0.00 0.00 0.00 0.00 0.76 2.08 0.00 -
P/NAPS 0.66 0.89 1.17 2.65 1.39 2.16 0.77 -2.53%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 -
Price 1.19 1.42 1.07 4.33 3.06 1.97 1.72 -
P/RPS 1.20 1.54 0.91 4.01 4.92 2.00 2.11 -8.97%
P/EPS 41.18 51.64 19.71 54.26 37.55 12.68 -24.16 -
EY 2.43 1.94 5.07 1.84 2.66 7.89 -4.14 -
DY 0.00 0.00 0.00 0.00 0.65 2.28 0.00 -
P/NAPS 0.70 0.83 0.57 2.42 1.63 1.97 0.83 -2.79%

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