[PBSB] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -585.31%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 239,592 148,971 24,970 28,166 27,542 30,621 32,496 39.48%
PBT 25,426 18,836 -1,278 -1,018 -973 301 4,863 31.72%
Tax -1,639 -2,451 826 -195 223 -79 -1,613 0.26%
NP 23,787 16,385 -452 -1,213 -750 222 3,250 39.31%
-
NP to SH 22,604 15,292 -463 -1,213 -750 222 3,250 38.14%
-
Tax Rate 6.45% 13.01% - - - 26.25% 33.17% -
Total Cost 215,805 132,586 25,422 29,379 28,292 30,399 29,246 39.50%
-
Net Worth 265,887 437,503 51,210 75,506 81,308 89,152 84,752 20.98%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 5,317 4,127 - - - - - -
Div Payout % 23.53% 26.99% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 265,887 437,503 51,210 75,506 81,308 89,152 84,752 20.98%
NOSH 265,887 206,369 35,075 34,956 35,046 35,238 35,021 40.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.93% 11.00% -1.81% -4.31% -2.72% 0.72% 10.00% -
ROE 8.50% 3.50% -0.90% -1.61% -0.92% 0.25% 3.83% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 90.11 72.19 71.19 80.57 78.59 86.90 92.79 -0.48%
EPS 8.51 7.41 -0.99 -3.47 -2.14 0.63 9.28 -1.43%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.12 1.46 2.16 2.32 2.53 2.42 -13.69%
Adjusted Per Share Value based on latest NOSH - 34,956
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.40 24.50 4.11 4.63 4.53 5.04 5.34 39.50%
EPS 3.72 2.51 -0.08 -0.20 -0.12 0.04 0.53 38.35%
DPS 0.87 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4372 0.7194 0.0842 0.1242 0.1337 0.1466 0.1394 20.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.33 2.11 1.73 1.31 1.10 1.83 1.20 -
P/RPS 4.81 2.92 2.43 1.63 1.40 2.11 1.29 24.51%
P/EPS 50.93 28.48 -131.06 -37.75 -51.40 290.48 12.93 25.65%
EY 1.96 3.51 -0.76 -2.65 -1.95 0.34 7.73 -20.43%
DY 0.46 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 1.00 1.18 0.61 0.47 0.72 0.50 43.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 30/05/01 -
Price 4.88 2.71 1.76 1.13 1.13 1.76 1.86 -
P/RPS 5.42 3.75 2.47 1.40 1.44 2.03 2.00 18.06%
P/EPS 57.40 36.57 -133.33 -32.56 -52.80 279.37 20.04 19.16%
EY 1.74 2.73 -0.75 -3.07 -1.89 0.36 4.99 -16.09%
DY 0.41 0.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.28 1.21 0.52 0.49 0.70 0.77 36.01%

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