[PBSB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -22.3%
YoY- -80.51%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 397,186 113,183 111,828 122,806 140,585 134,878 73,241 -1.78%
PBT 38,136 -2,121 -21,413 4,549 18,200 22,158 7,918 -1.65%
Tax 8,197 -2,071 2,624 -1,845 -4,326 -5,860 -23 -
NP 46,333 -4,192 -18,789 2,704 13,874 16,298 7,895 -1.86%
-
NP to SH 37,780 -4,192 -18,789 2,704 13,874 16,298 7,895 -1.65%
-
Tax Rate -21.49% - - 40.56% 23.77% 26.45% 0.29% -
Total Cost 350,853 117,375 130,617 120,102 126,711 118,580 65,346 -1.77%
-
Net Worth 147,792 72,157 79,179 90,496 93,521 79,799 35,010 -1.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 17,316 - - - - - - -100.00%
Div Payout % 45.83% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 147,792 72,157 79,179 90,496 93,521 79,799 35,010 -1.51%
NOSH 147,792 35,028 35,034 35,076 36,675 35,000 35,010 -1.51%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.67% -3.70% -16.80% 2.20% 9.87% 12.08% 10.78% -
ROE 25.56% -5.81% -23.73% 2.99% 14.84% 20.42% 22.55% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 268.75 323.12 319.19 350.11 383.33 385.37 209.20 -0.26%
EPS 25.56 -11.97 -53.63 7.71 37.83 46.57 22.55 -0.13%
DPS 11.72 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 2.06 2.26 2.58 2.55 2.28 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 35,076
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 65.31 18.61 18.39 20.19 23.12 22.18 12.04 -1.78%
EPS 6.21 -0.69 -3.09 0.44 2.28 2.68 1.30 -1.64%
DPS 2.85 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.243 0.1187 0.1302 0.1488 0.1538 0.1312 0.0576 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.16 1.58 1.43 1.48 1.41 3.80 0.00 -
P/RPS 0.80 0.49 0.45 0.42 0.37 0.99 0.00 -100.00%
P/EPS 8.45 -13.20 -2.67 19.20 3.73 8.16 0.00 -100.00%
EY 11.83 -7.57 -37.50 5.21 26.83 12.25 0.00 -100.00%
DY 5.42 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.16 0.77 0.63 0.57 0.55 1.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 26/11/04 02/12/03 29/11/02 29/11/01 29/11/00 - -
Price 1.97 1.72 1.47 1.37 1.69 3.33 0.00 -
P/RPS 0.73 0.53 0.46 0.39 0.44 0.86 0.00 -100.00%
P/EPS 7.71 -14.37 -2.74 17.77 4.47 7.15 0.00 -100.00%
EY 12.98 -6.96 -36.48 5.63 22.38 13.98 0.00 -100.00%
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.97 0.83 0.65 0.53 0.66 1.46 0.00 -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
Post a Comment