[PBSB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
11-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -2461.51%
YoY- -1954.32%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 139,285 25,397 26,817 28,594 30,608 36,367 34,364 -1.47%
PBT 3,339 -21,098 917 -18,222 477 6,386 7,717 0.89%
Tax 83 6,197 -1,094 1,904 403 -281 -1,288 -
NP 3,422 -14,901 -177 -16,318 880 6,105 6,429 0.67%
-
NP to SH 2,355 -14,901 -177 -16,318 880 6,105 6,429 1.07%
-
Tax Rate -2.49% - 119.30% - -84.49% 4.40% 16.69% -
Total Cost 135,863 40,298 26,994 44,912 29,728 30,262 27,935 -1.66%
-
Net Worth 315,081 71,086 76,005 84,356 75,679 85,764 71,076 -1.57%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,452 - - - - - 2,500 -1.40%
Div Payout % 401.38% - - - - - 38.89% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 315,081 71,086 76,005 84,356 75,679 85,764 71,076 -1.57%
NOSH 157,540 35,017 34,705 35,002 29,333 35,005 35,716 -1.56%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.46% -58.67% -0.66% -57.07% 2.88% 16.79% 18.71% -
ROE 0.75% -20.96% -0.23% -19.34% 1.16% 7.12% 9.05% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 88.41 72.53 77.27 81.69 104.35 103.89 96.21 0.08%
EPS 0.97 -42.57 -0.51 -46.62 3.00 17.44 18.00 3.15%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 7.00 0.16%
NAPS 2.00 2.03 2.19 2.41 2.58 2.45 1.99 -0.00%
Adjusted Per Share Value based on latest NOSH - 35,002
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.90 4.18 4.41 4.70 5.03 5.98 5.65 -1.47%
EPS 0.39 -2.45 -0.03 -2.68 0.14 1.00 1.06 1.06%
DPS 1.55 0.00 0.00 0.00 0.00 0.00 0.41 -1.40%
NAPS 0.5181 0.1169 0.125 0.1387 0.1244 0.141 0.1169 -1.57%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.06 1.68 1.37 1.23 1.60 2.84 0.00 -
P/RPS 2.33 2.32 1.77 1.51 1.53 2.73 0.00 -100.00%
P/EPS 137.81 -3.95 -268.63 -2.64 53.33 16.28 0.00 -100.00%
EY 0.73 -25.33 -0.37 -37.90 1.88 6.14 0.00 -100.00%
DY 2.91 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.03 0.83 0.63 0.51 0.62 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 25/02/05 27/02/04 11/03/03 28/02/02 28/02/01 29/02/00 -
Price 2.24 2.24 1.38 1.08 1.67 2.30 5.00 -
P/RPS 2.53 3.09 1.79 1.32 1.60 2.21 5.20 0.76%
P/EPS 149.85 -5.26 -270.59 -2.32 55.67 13.19 27.78 -1.77%
EY 0.67 -19.00 -0.37 -43.17 1.80 7.58 3.60 1.80%
DY 2.68 0.00 0.00 0.00 0.00 0.00 1.40 -0.68%
P/NAPS 1.12 1.10 0.63 0.45 0.65 0.94 2.51 0.86%

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