[PBSB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
02-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9.9%
YoY- -794.86%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 643,815 397,186 113,183 111,828 122,806 140,585 134,878 29.74%
PBT 86,390 38,136 -2,121 -21,413 4,549 18,200 22,158 25.44%
Tax -6,481 8,197 -2,071 2,624 -1,845 -4,326 -5,860 1.69%
NP 79,909 46,333 -4,192 -18,789 2,704 13,874 16,298 30.32%
-
NP to SH 72,395 37,780 -4,192 -18,789 2,704 13,874 16,298 28.19%
-
Tax Rate 7.50% -21.49% - - 40.56% 23.77% 26.45% -
Total Cost 563,906 350,853 117,375 130,617 120,102 126,711 118,580 29.66%
-
Net Worth 484,901 147,792 72,157 79,179 90,496 93,521 79,799 35.06%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 31,276 17,316 - - - - - -
Div Payout % 43.20% 45.83% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 484,901 147,792 72,157 79,179 90,496 93,521 79,799 35.06%
NOSH 257,926 147,792 35,028 35,034 35,076 36,675 35,000 39.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.41% 11.67% -3.70% -16.80% 2.20% 9.87% 12.08% -
ROE 14.93% 25.56% -5.81% -23.73% 2.99% 14.84% 20.42% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 249.61 268.75 323.12 319.19 350.11 383.33 385.37 -6.97%
EPS 28.07 25.56 -11.97 -53.63 7.71 37.83 46.57 -8.08%
DPS 12.13 11.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.00 2.06 2.26 2.58 2.55 2.28 -3.16%
Adjusted Per Share Value based on latest NOSH - 35,034
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 105.87 65.31 18.61 18.39 20.19 23.12 22.18 29.74%
EPS 11.90 6.21 -0.69 -3.09 0.44 2.28 2.68 28.18%
DPS 5.14 2.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7974 0.243 0.1187 0.1302 0.1488 0.1538 0.1312 35.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.62 2.16 1.58 1.43 1.48 1.41 3.80 -
P/RPS 1.05 0.80 0.49 0.45 0.42 0.37 0.99 0.98%
P/EPS 9.33 8.45 -13.20 -2.67 19.20 3.73 8.16 2.25%
EY 10.71 11.83 -7.57 -37.50 5.21 26.83 12.25 -2.21%
DY 4.63 5.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.16 0.77 0.63 0.57 0.55 1.67 -3.01%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 29/11/01 29/11/00 -
Price 3.06 1.97 1.72 1.47 1.37 1.69 3.33 -
P/RPS 1.23 0.73 0.53 0.46 0.39 0.44 0.86 6.14%
P/EPS 10.90 7.71 -14.37 -2.74 17.77 4.47 7.15 7.27%
EY 9.17 12.98 -6.96 -36.48 5.63 22.38 13.98 -6.78%
DY 3.96 5.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.97 0.83 0.65 0.53 0.66 1.46 1.85%

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