[PBSB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 206.68%
YoY- 1001.24%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,379,696 1,026,388 643,815 397,186 113,183 111,828 122,806 49.60%
PBT 101,638 98,880 86,390 38,136 -2,121 -21,413 4,549 67.74%
Tax -5,258 -2,240 -6,481 8,197 -2,071 2,624 -1,845 19.05%
NP 96,380 96,640 79,909 46,333 -4,192 -18,789 2,704 81.31%
-
NP to SH 90,463 91,896 72,395 37,780 -4,192 -18,789 2,704 79.40%
-
Tax Rate 5.17% 2.27% 7.50% -21.49% - - 40.56% -
Total Cost 1,283,316 929,748 563,906 350,853 117,375 130,617 120,102 48.35%
-
Net Worth 549,004 496,422 484,901 147,792 72,157 79,179 90,496 35.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 17,112 26,730 31,276 17,316 - - - -
Div Payout % 18.92% 29.09% 43.20% 45.83% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 549,004 496,422 484,901 147,792 72,157 79,179 90,496 35.01%
NOSH 290,478 277,330 257,926 147,792 35,028 35,034 35,076 42.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.99% 9.42% 12.41% 11.67% -3.70% -16.80% 2.20% -
ROE 16.48% 18.51% 14.93% 25.56% -5.81% -23.73% 2.99% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 474.97 370.10 249.61 268.75 323.12 319.19 350.11 5.20%
EPS 31.14 33.14 28.07 25.56 -11.97 -53.63 7.71 26.16%
DPS 6.00 9.64 12.13 11.72 0.00 0.00 0.00 -
NAPS 1.89 1.79 1.88 1.00 2.06 2.26 2.58 -5.05%
Adjusted Per Share Value based on latest NOSH - 147,792
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 226.87 168.78 105.87 65.31 18.61 18.39 20.19 49.60%
EPS 14.88 15.11 11.90 6.21 -0.69 -3.09 0.44 79.73%
DPS 2.81 4.40 5.14 2.85 0.00 0.00 0.00 -
NAPS 0.9028 0.8163 0.7974 0.243 0.1187 0.1302 0.1488 35.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.21 4.75 2.62 2.16 1.58 1.43 1.48 -
P/RPS 0.47 1.28 1.05 0.80 0.49 0.45 0.42 1.89%
P/EPS 7.10 14.33 9.33 8.45 -13.20 -2.67 19.20 -15.26%
EY 14.09 6.98 10.71 11.83 -7.57 -37.50 5.21 18.01%
DY 2.71 2.03 4.63 5.42 0.00 0.00 0.00 -
P/NAPS 1.17 2.65 1.39 2.16 0.77 0.63 0.57 12.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 -
Price 1.07 4.33 3.06 1.97 1.72 1.47 1.37 -
P/RPS 0.23 1.17 1.23 0.73 0.53 0.46 0.39 -8.41%
P/EPS 3.44 13.07 10.90 7.71 -14.37 -2.74 17.77 -23.92%
EY 29.11 7.65 9.17 12.98 -6.96 -36.48 5.63 31.46%
DY 5.61 2.23 3.96 5.95 0.00 0.00 0.00 -
P/NAPS 0.57 2.42 1.63 1.97 0.83 0.65 0.53 1.21%

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