[PBSB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 82.34%
YoY- 98.92%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 150,611 139,285 25,397 26,817 28,594 30,608 36,367 26.71%
PBT 1,281 3,339 -21,098 917 -18,222 477 6,386 -23.48%
Tax 3,531 83 6,197 -1,094 1,904 403 -281 -
NP 4,812 3,422 -14,901 -177 -16,318 880 6,105 -3.88%
-
NP to SH 5,278 2,355 -14,901 -177 -16,318 880 6,105 -2.39%
-
Tax Rate -275.64% -2.49% - 119.30% - -84.49% 4.40% -
Total Cost 145,799 135,863 40,298 26,994 44,912 29,728 30,262 29.94%
-
Net Worth 263,369 315,081 71,086 76,005 84,356 75,679 85,764 20.55%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 13,168 9,452 - - - - - -
Div Payout % 249.50% 401.38% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 263,369 315,081 71,086 76,005 84,356 75,679 85,764 20.55%
NOSH 263,369 157,540 35,017 34,705 35,002 29,333 35,005 39.96%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.19% 2.46% -58.67% -0.66% -57.07% 2.88% 16.79% -
ROE 2.00% 0.75% -20.96% -0.23% -19.34% 1.16% 7.12% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.19 88.41 72.53 77.27 81.69 104.35 103.89 -9.46%
EPS 2.02 0.97 -42.57 -0.51 -46.62 3.00 17.44 -30.17%
DPS 5.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.00 2.03 2.19 2.41 2.58 2.45 -13.86%
Adjusted Per Share Value based on latest NOSH - 34,705
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.77 22.90 4.18 4.41 4.70 5.03 5.98 26.71%
EPS 0.87 0.39 -2.45 -0.03 -2.68 0.14 1.00 -2.29%
DPS 2.17 1.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4331 0.5181 0.1169 0.125 0.1387 0.1244 0.141 20.55%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.41 2.06 1.68 1.37 1.23 1.60 2.84 -
P/RPS 5.96 2.33 2.32 1.77 1.51 1.53 2.73 13.89%
P/EPS 170.16 137.81 -3.95 -268.63 -2.64 53.33 16.28 47.83%
EY 0.59 0.73 -25.33 -0.37 -37.90 1.88 6.14 -32.30%
DY 1.47 2.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 1.03 0.83 0.63 0.51 0.62 1.16 19.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 25/02/05 27/02/04 11/03/03 28/02/02 28/02/01 -
Price 4.10 2.24 2.24 1.38 1.08 1.67 2.30 -
P/RPS 7.17 2.53 3.09 1.79 1.32 1.60 2.21 21.66%
P/EPS 204.59 149.85 -5.26 -270.59 -2.32 55.67 13.19 57.88%
EY 0.49 0.67 -19.00 -0.37 -43.17 1.80 7.58 -36.63%
DY 1.22 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 1.12 1.10 0.63 0.45 0.65 0.94 27.80%

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