[PBSB] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,338,706	1,196,697	1,338,956	887,473	628,683	280,405	112,183	51.13%
YoY %	11.87%	-10.62%	50.87%	41.16%	124.21%	149.95%	-	-
Horiz. %	1,193.32%	1,066.74%	1,193.55%	791.09%	560.41%	249.95%	100.00%	-
PBT	145,916	17,632	106,000	97,385	88,598	9,548	-1,287	-
YoY %	727.56%	-83.37%	8.85%	9.92%	827.92%	841.88%	-	-
Horiz. %	-11,337.68%	-1,370.01%	-8,236.21%	-7,566.82%	-6,884.07%	-741.88%	100.00%	-
Tax	-12,108	-13,764	-5,088	-1,036	-5,334	8,423	-1,413	43.02%
YoY %	12.03%	-170.52%	-391.12%	80.58%	-163.33%	696.11%	-	-
Horiz. %	856.90%	974.10%	360.08%	73.32%	377.49%	-596.11%	100.00%	-
NP	133,808	3,868	100,912	96,349	83,264	17,971	-2,700	-
YoY %	3,359.36%	-96.17%	4.74%	15.72%	363.32%	765.59%	-	-
Horiz. %	-4,955.85%	-143.26%	-3,737.48%	-3,568.48%	-3,083.85%	-665.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,656	3,275	96,821	90,786	74,341	12,319	-2,700	-
YoY %	4,103.24%	-96.62%	6.65%	22.12%	503.47%	556.26%	-	-
Horiz. %	-5,098.37%	-121.30%	-3,585.96%	-3,362.44%	-2,753.37%	-456.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.30%	78.06%	4.80%	1.06%	6.02%	-88.22%	-	-
YoY %	-89.37%	1,526.25%	352.83%	-82.39%	106.82%	0.00%	-	-
Horiz. %	-9.41%	-88.48%	-5.44%	-1.20%	-6.82%	100.00%	-	-
Total Cost	1,204,898	1,192,829	1,238,044	791,124	545,419	262,434	114,883	47.92%
YoY %	1.01%	-3.65%	56.49%	45.05%	107.83%	128.44%	-	-
Horiz. %	1,048.80%	1,038.30%	1,077.66%	688.63%	474.76%	228.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	857,176	339,405	538,254	480,939	472,261	142,210	75,250	49.97%
YoY %	152.55%	-36.94%	11.92%	1.84%	232.09%	88.98%	-	-
Horiz. %	1,139.10%	451.04%	715.29%	639.12%	627.59%	188.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	6,773	6,461	17,112	31,889	32,768	10,665	-	-
YoY %	4.83%	-62.24%	-46.34%	-2.68%	207.25%	0.00%	-	-
Horiz. %	63.51%	60.58%	160.45%	299.01%	307.25%	100.00%	-	-
Div Payout %	4.92%	197.29%	17.67%	35.13%	44.08%	86.58%	-	-
YoY %	-97.51%	1,016.53%	-49.70%	-20.30%	-49.09%	0.00%	-	-
Horiz. %	5.68%	227.87%	20.41%	40.58%	50.91%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	857,176	339,405	538,254	480,939	472,261	142,210	75,250	49.97%
YoY %	152.55%	-36.94%	11.92%	1.84%	232.09%	88.98%	-	-
Horiz. %	1,139.10%	451.04%	715.29%	639.12%	627.59%	188.98%	100.00%	-
NOSH	539,104	339,405	289,384	274,822	208,965	142,210	35,000	57.70%
YoY %	58.84%	17.29%	5.30%	31.52%	46.94%	306.31%	-	-
Horiz. %	1,540.30%	969.73%	826.81%	785.21%	597.04%	406.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.00%	0.32%	7.54%	10.86%	13.24%	6.41%	-2.41%	-
YoY %	3,025.00%	-95.76%	-30.57%	-17.98%	106.55%	365.98%	-	-
Horiz. %	-414.94%	-13.28%	-312.86%	-450.62%	-549.38%	-265.98%	100.00%	-
ROE	16.06%	0.96%	17.99%	18.88%	15.74%	8.66%	-3.59%	-
YoY %	1,572.92%	-94.66%	-4.71%	19.95%	81.76%	341.23%	-	-
Horiz. %	-447.35%	-26.74%	-501.11%	-525.91%	-438.44%	-241.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	248.32	352.59	462.69	322.93	300.86	197.18	320.52	-4.16%
YoY %	-29.57%	-23.80%	43.28%	7.34%	52.58%	-38.48%	-	-
Horiz. %	77.47%	110.01%	144.36%	100.75%	93.87%	61.52%	100.00%	-
EPS	25.53	0.96	33.46	33.03	35.58	8.66	-7.71	-
YoY %	2,559.38%	-97.13%	1.30%	-7.17%	310.85%	212.32%	-	-
Horiz. %	-331.13%	-12.45%	-433.98%	-428.40%	-461.48%	-112.32%	100.00%	-
DPS	1.26	1.90	5.91	11.60	15.68	7.50	0.00	-
YoY %	-33.68%	-67.85%	-49.05%	-26.02%	109.07%	0.00%	-	-
Horiz. %	16.80%	25.33%	78.80%	154.67%	209.07%	100.00%	-	-
NAPS	1.59	1.00	1.86	1.75	2.26	1.00	2.15	-4.90%
YoY %	59.00%	-46.24%	6.29%	-22.57%	126.00%	-53.49%	-	-
Horiz. %	73.95%	46.51%	86.51%	81.40%	105.12%	46.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 274,822
RPS	220.13	196.78	220.17	145.93	103.38	46.11	18.45	51.13%
YoY %	11.87%	-10.62%	50.87%	41.16%	124.20%	149.92%	-	-
Horiz. %	1,193.12%	1,066.56%	1,193.33%	790.95%	560.33%	249.92%	100.00%	-
EPS	22.64	0.54	15.92	14.93	12.22	2.03	-0.44	-
YoY %	4,092.59%	-96.61%	6.63%	22.18%	501.97%	561.36%	-	-
Horiz. %	-5,145.45%	-122.73%	-3,618.18%	-3,393.18%	-2,777.27%	-461.36%	100.00%	-
DPS	1.11	1.06	2.81	5.24	5.39	1.75	0.00	-
YoY %	4.72%	-62.28%	-46.37%	-2.78%	208.00%	0.00%	-	-
Horiz. %	63.43%	60.57%	160.57%	299.43%	308.00%	100.00%	-	-
NAPS	1.4095	0.5581	0.8851	0.7908	0.7766	0.2338	0.1237	49.98%
YoY %	152.55%	-36.94%	11.92%	1.83%	232.16%	89.01%	-	-
Horiz. %	1,139.45%	451.17%	715.52%	639.29%	627.81%	189.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.08	1.16	2.30	4.90	3.14	1.70	1.06	-
P/RPS	0.43	0.33	0.50	1.52	1.04	0.86	0.33	4.50%
YoY %	30.30%	-34.00%	-67.11%	46.15%	20.93%	160.61%	-	-
Horiz. %	130.30%	100.00%	151.52%	460.61%	315.15%	260.61%	100.00%	-
P/EPS	4.23	120.22	6.87	14.83	8.83	19.62	-13.74	-
YoY %	-96.48%	1,649.93%	-53.67%	67.95%	-54.99%	242.79%	-	-
Horiz. %	-30.79%	-874.96%	-50.00%	-107.93%	-64.26%	-142.79%	100.00%	-
EY	23.64	0.83	14.55	6.74	11.33	5.10	-7.28	-
YoY %	2,748.19%	-94.30%	115.88%	-40.51%	122.16%	170.05%	-	-
Horiz. %	-324.73%	-11.40%	-199.86%	-92.58%	-155.63%	-70.05%	100.00%	-
DY	1.16	1.64	2.57	2.37	4.99	4.41	0.00	-
YoY %	-29.27%	-36.19%	8.44%	-52.51%	13.15%	0.00%	-	-
Horiz. %	26.30%	37.19%	58.28%	53.74%	113.15%	100.00%	-	-
P/NAPS	0.68	1.16	1.24	2.80	1.39	1.70	0.49	5.61%
YoY %	-41.38%	-6.45%	-55.71%	101.44%	-18.24%	246.94%	-	-
Horiz. %	138.78%	236.73%	253.06%	571.43%	283.67%	346.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	19/08/09	20/08/08	08/08/07	29/08/06	05/08/05	27/08/04	-
Price	1.11	1.47	2.35	4.65	3.00	2.24	1.53	-
P/RPS	0.45	0.42	0.51	1.44	1.00	1.14	0.48	-1.06%
YoY %	7.14%	-17.65%	-64.58%	44.00%	-12.28%	137.50%	-	-
Horiz. %	93.75%	87.50%	106.25%	300.00%	208.33%	237.50%	100.00%	-
P/EPS	4.35	152.34	7.02	14.08	8.43	25.86	-19.83	-
YoY %	-97.14%	2,070.09%	-50.14%	67.02%	-67.40%	230.41%	-	-
Horiz. %	-21.94%	-768.23%	-35.40%	-71.00%	-42.51%	-130.41%	100.00%	-
EY	23.00	0.66	14.24	7.10	11.86	3.87	-5.04	-
YoY %	3,384.85%	-95.37%	100.56%	-40.13%	206.46%	176.79%	-	-
Horiz. %	-456.35%	-13.10%	-282.54%	-140.87%	-235.32%	-76.79%	100.00%	-
DY	1.13	1.30	2.52	2.50	5.23	3.35	0.00	-
YoY %	-13.08%	-48.41%	0.80%	-52.20%	56.12%	0.00%	-	-
Horiz. %	33.73%	38.81%	75.22%	74.63%	156.12%	100.00%	-	-
P/NAPS	0.70	1.47	1.26	2.66	1.33	2.24	0.71	-0.23%
YoY %	-52.38%	16.67%	-52.63%	100.00%	-40.62%	215.49%	-	-
Horiz. %	98.59%	207.04%	177.46%	374.65%	187.32%	315.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos