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

Stock
[PBSB] PBS BERHAD
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.87%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,338,706 1,196,697 1,338,956 887,473 628,683 280,405 112,183 51.13%
PBT 145,916 17,632 106,000 97,385 88,598 9,548 -1,287 -
Tax -12,108 -13,764 -5,088 -1,036 -5,334 8,423 -1,413 43.02%
NP 133,808 3,868 100,912 96,349 83,264 17,971 -2,700 -
-
NP to SH 137,656 3,275 96,821 90,786 74,341 12,319 -2,700 -
-
Tax Rate 8.30% 78.06% 4.80% 1.06% 6.02% -88.22% - -
Total Cost 1,204,898 1,192,829 1,238,044 791,124 545,419 262,434 114,883 47.92%
-
Net Worth 857,176 339,405 538,254 480,939 472,261 142,210 75,250 49.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,773 6,461 17,112 31,889 32,768 10,665 - -
Div Payout % 4.92% 197.29% 17.67% 35.13% 44.08% 86.58% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 857,176 339,405 538,254 480,939 472,261 142,210 75,250 49.97%
NOSH 539,104 339,405 289,384 274,822 208,965 142,210 35,000 57.70%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.00% 0.32% 7.54% 10.86% 13.24% 6.41% -2.41% -
ROE 16.06% 0.96% 17.99% 18.88% 15.74% 8.66% -3.59% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 248.32 352.59 462.69 322.93 300.86 197.18 320.52 -4.16%
EPS 25.53 0.96 33.46 33.03 35.58 8.66 -7.71 -
DPS 1.26 1.90 5.91 11.60 15.68 7.50 0.00 -
NAPS 1.59 1.00 1.86 1.75 2.26 1.00 2.15 -4.90%
Adjusted Per Share Value based on latest NOSH - 274,822
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 220.13 196.78 220.17 145.93 103.38 46.11 18.45 51.13%
EPS 22.64 0.54 15.92 14.93 12.22 2.03 -0.44 -
DPS 1.11 1.06 2.81 5.24 5.39 1.75 0.00 -
NAPS 1.4095 0.5581 0.8851 0.7908 0.7766 0.2338 0.1237 49.98%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 4.23 120.22 6.87 14.83 8.83 19.62 -13.74 -
EY 23.64 0.83 14.55 6.74 11.33 5.10 -7.28 -
DY 1.16 1.64 2.57 2.37 4.99 4.41 0.00 -
P/NAPS 0.68 1.16 1.24 2.80 1.39 1.70 0.49 5.61%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS 4.35 152.34 7.02 14.08 8.43 25.86 -19.83 -
EY 23.00 0.66 14.24 7.10 11.86 3.87 -5.04 -
DY 1.13 1.30 2.52 2.50 5.23 3.35 0.00 -
P/NAPS 0.70 1.47 1.26 2.66 1.33 2.24 0.71 -0.23%

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