[PBSB] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -89.75%
YoY- 115.8%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 227,969 319,172 150,611 139,285 25,397 26,817 28,594 41.29%
PBT -50,030 2,200 1,281 3,339 -21,098 917 -18,222 18.31%
Tax -4,196 2,142 3,531 83 6,197 -1,094 1,904 -
NP -54,226 4,342 4,812 3,422 -14,901 -177 -16,318 22.13%
-
NP to SH -47,333 6,465 5,278 2,355 -14,901 -177 -16,318 19.40%
-
Tax Rate - -97.36% -275.64% -2.49% - 119.30% - -
Total Cost 282,195 314,830 145,799 135,863 40,298 26,994 44,912 35.80%
-
Net Worth 510,443 484,851 263,369 315,081 71,086 76,005 84,356 34.95%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,461 17,112 13,168 9,452 - - - -
Div Payout % 0.00% 264.69% 249.50% 401.38% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 510,443 484,851 263,369 315,081 71,086 76,005 84,356 34.95%
NOSH 323,065 285,206 263,369 157,540 35,017 34,705 35,002 44.78%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -23.79% 1.36% 3.19% 2.46% -58.67% -0.66% -57.07% -
ROE -9.27% 1.33% 2.00% 0.75% -20.96% -0.23% -19.34% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 70.56 111.91 57.19 88.41 72.53 77.27 81.69 -2.40%
EPS -14.65 2.27 2.02 0.97 -42.57 -0.51 -46.62 -17.53%
DPS 2.00 6.00 5.00 6.00 0.00 0.00 0.00 -
NAPS 1.58 1.70 1.00 2.00 2.03 2.19 2.41 -6.78%
Adjusted Per Share Value based on latest NOSH - 157,540
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 37.49 52.48 24.77 22.90 4.18 4.41 4.70 41.30%
EPS -7.78 1.06 0.87 0.39 -2.45 -0.03 -2.68 19.41%
DPS 1.06 2.81 2.17 1.55 0.00 0.00 0.00 -
NAPS 0.8394 0.7973 0.4331 0.5181 0.1169 0.125 0.1387 34.95%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.19 4.67 3.41 2.06 1.68 1.37 1.23 -
P/RPS 1.69 4.17 5.96 2.33 2.32 1.77 1.51 1.89%
P/EPS -8.12 206.02 170.16 137.81 -3.95 -268.63 -2.64 20.57%
EY -12.31 0.49 0.59 0.73 -25.33 -0.37 -37.90 -17.07%
DY 1.68 1.28 1.47 2.91 0.00 0.00 0.00 -
P/NAPS 0.75 2.75 3.41 1.03 0.83 0.63 0.51 6.63%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 26/02/07 23/02/06 25/02/05 27/02/04 11/03/03 -
Price 0.95 3.90 4.10 2.24 2.24 1.38 1.08 -
P/RPS 1.35 3.48 7.17 2.53 3.09 1.79 1.32 0.37%
P/EPS -6.48 172.05 204.59 149.85 -5.26 -270.59 -2.32 18.65%
EY -15.42 0.58 0.49 0.67 -19.00 -0.37 -43.17 -15.75%
DY 2.11 1.54 1.22 2.68 0.00 0.00 0.00 -
P/NAPS 0.60 2.29 4.10 1.12 1.10 0.63 0.45 4.90%

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