[PBSB] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	1,560,170	1,169,163	1,379,696	1,026,388	643,815	397,186	113,183	54.81%
YoY %	33.44%	-15.26%	34.42%	59.42%	62.09%	250.92%	-	-
Horiz. %	1,378.45%	1,032.98%	1,219.00%	906.84%	568.83%	350.92%	100.00%	-
PBT	157,980	10,356	101,638	98,880	86,390	38,136	-2,121	-
YoY %	1,425.49%	-89.81%	2.79%	14.46%	126.53%	1,898.02%	-	-
Horiz. %	-7,448.37%	-488.26%	-4,791.98%	-4,661.95%	-4,073.08%	-1,798.02%	100.00%	-
Tax	-14,198	-14,283	-5,258	-2,240	-6,481	8,197	-2,071	37.80%
YoY %	0.60%	-171.64%	-134.73%	65.44%	-179.07%	495.80%	-	-
Horiz. %	685.56%	689.67%	253.89%	108.16%	312.94%	-395.80%	100.00%	-
NP	143,782	-3,927	96,380	96,640	79,909	46,333	-4,192	-
YoY %	3,761.37%	-104.07%	-0.27%	20.94%	72.47%	1,205.27%	-	-
Horiz. %	-3,429.91%	93.68%	-2,299.14%	-2,305.34%	-1,906.23%	-1,105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,871	-3,158	90,463	91,896	72,395	37,780	-4,192	-
YoY %	4,655.76%	-103.49%	-1.56%	26.94%	91.62%	1,001.24%	-	-
Horiz. %	-3,432.04%	75.33%	-2,157.99%	-2,192.18%	-1,726.98%	-901.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.99%	137.92%	5.17%	2.27%	7.50%	-21.49%	-	-
YoY %	-93.48%	2,567.70%	127.75%	-69.73%	134.90%	0.00%	-	-
Horiz. %	-41.83%	-641.79%	-24.06%	-10.56%	-34.90%	100.00%	-	-
Total Cost	1,416,388	1,173,090	1,283,316	929,748	563,906	350,853	117,375	51.42%
YoY %	20.74%	-8.59%	38.03%	64.88%	60.72%	198.92%	-	-
Horiz. %	1,206.72%	999.44%	1,093.35%	792.12%	480.43%	298.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	909,617	339,636	549,004	496,422	484,901	147,792	72,157	52.52%
YoY %	167.82%	-38.14%	10.59%	2.38%	228.10%	104.82%	-	-
Horiz. %	1,260.61%	470.69%	760.85%	687.97%	672.01%	204.82%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	6,773	6,461	17,112	26,730	31,276	17,316	-	-
YoY %	4.83%	-62.24%	-35.98%	-14.54%	80.62%	0.00%	-	-
Horiz. %	39.11%	37.31%	98.82%	154.37%	180.62%	100.00%	-	-
Div Payout %	4.71%	0.00%	18.92%	29.09%	43.20%	45.83%	-	-
YoY %	0.00%	0.00%	-34.96%	-32.66%	-5.74%	0.00%	-	-
Horiz. %	10.28%	0.00%	41.28%	63.47%	94.26%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	909,617	339,636	549,004	496,422	484,901	147,792	72,157	52.52%
YoY %	167.82%	-38.14%	10.59%	2.38%	228.10%	104.82%	-	-
Horiz. %	1,260.61%	470.69%	760.85%	687.97%	672.01%	204.82%	100.00%	-
NOSH	538,235	339,636	290,478	277,330	257,926	147,792	35,028	57.64%
YoY %	58.47%	16.92%	4.74%	7.52%	74.52%	321.93%	-	-
Horiz. %	1,536.59%	969.61%	829.27%	791.74%	736.34%	421.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	9.22%	-0.34%	6.99%	9.42%	12.41%	11.67%	-3.70%	-
YoY %	2,811.76%	-104.86%	-25.80%	-24.09%	6.34%	415.41%	-	-
Horiz. %	-249.19%	9.19%	-188.92%	-254.59%	-335.41%	-315.41%	100.00%	-
ROE	15.82%	-0.93%	16.48%	18.51%	14.93%	25.56%	-5.81%	-
YoY %	1,801.08%	-105.64%	-10.97%	23.98%	-41.59%	539.93%	-	-
Horiz. %	-272.29%	16.01%	-283.65%	-318.59%	-256.97%	-439.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	289.87	344.24	474.97	370.10	249.61	268.75	323.12	-1.79%
YoY %	-15.79%	-27.52%	28.34%	48.27%	-7.12%	-16.83%	-	-
Horiz. %	89.71%	106.54%	146.99%	114.54%	77.25%	83.17%	100.00%	-
EPS	26.73	-0.93	31.14	33.14	28.07	25.56	-11.97	-
YoY %	2,974.19%	-102.99%	-6.04%	18.06%	9.82%	313.53%	-	-
Horiz. %	-223.31%	7.77%	-260.15%	-276.86%	-234.50%	-213.53%	100.00%	-
DPS	1.26	1.90	6.00	9.64	12.13	11.72	0.00	-
YoY %	-33.68%	-68.33%	-37.76%	-20.53%	3.50%	0.00%	-	-
Horiz. %	10.75%	16.21%	51.19%	82.25%	103.50%	100.00%	-	-
NAPS	1.69	1.00	1.89	1.79	1.88	1.00	2.06	-3.24%
YoY %	69.00%	-47.09%	5.59%	-4.79%	88.00%	-51.46%	-	-
Horiz. %	82.04%	48.54%	91.75%	86.89%	91.26%	48.54%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 277,330
RPS	256.55	192.25	226.87	168.78	105.87	65.31	18.61	54.81%
YoY %	33.45%	-15.26%	34.42%	59.42%	62.10%	250.94%	-	-
Horiz. %	1,378.56%	1,033.05%	1,219.08%	906.93%	568.89%	350.94%	100.00%	-
EPS	23.66	-0.52	14.88	15.11	11.90	6.21	-0.69	-
YoY %	4,650.00%	-103.49%	-1.52%	26.97%	91.63%	1,000.00%	-	-
Horiz. %	-3,428.99%	75.36%	-2,156.52%	-2,189.86%	-1,724.64%	-900.00%	100.00%	-
DPS	1.11	1.06	2.81	4.40	5.14	2.85	0.00	-
YoY %	4.72%	-62.28%	-36.14%	-14.40%	80.35%	0.00%	-	-
Horiz. %	38.95%	37.19%	98.60%	154.39%	180.35%	100.00%	-	-
NAPS	1.4958	0.5585	0.9028	0.8163	0.7974	0.243	0.1187	52.51%
YoY %	167.82%	-38.14%	10.60%	2.37%	228.15%	104.72%	-	-
Horiz. %	1,260.15%	470.51%	760.57%	687.70%	671.78%	204.72%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.11	1.53	2.21	4.75	2.62	2.16	1.58	-
P/RPS	0.38	0.44	0.47	1.28	1.05	0.80	0.49	-4.14%
YoY %	-13.64%	-6.38%	-63.28%	21.90%	31.25%	63.27%	-	-
Horiz. %	77.55%	89.80%	95.92%	261.22%	214.29%	163.27%	100.00%	-
P/EPS	4.15	-164.55	7.10	14.33	9.33	8.45	-13.20	-
YoY %	102.52%	-2,417.61%	-50.45%	53.59%	10.41%	164.02%	-	-
Horiz. %	-31.44%	1,246.59%	-53.79%	-108.56%	-70.68%	-64.02%	100.00%	-
EY	24.08	-0.61	14.09	6.98	10.71	11.83	-7.57	-
YoY %	4,047.54%	-104.33%	101.86%	-34.83%	-9.47%	256.27%	-	-
Horiz. %	-318.10%	8.06%	-186.13%	-92.21%	-141.48%	-156.27%	100.00%	-
DY	1.13	1.24	2.71	2.03	4.63	5.42	0.00	-
YoY %	-8.87%	-54.24%	33.50%	-56.16%	-14.58%	0.00%	-	-
Horiz. %	20.85%	22.88%	50.00%	37.45%	85.42%	100.00%	-	-
P/NAPS	0.66	1.53	1.17	2.65	1.39	2.16	0.77	-2.53%
YoY %	-56.86%	30.77%	-55.85%	90.65%	-35.65%	180.52%	-	-
Horiz. %	85.71%	198.70%	151.95%	344.16%	180.52%	280.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	25/11/09	19/11/08	15/11/07	23/11/06	14/11/05	26/11/04	-
Price	1.19	1.42	1.07	4.33	3.06	1.97	1.72	-
P/RPS	0.41	0.41	0.23	1.17	1.23	0.73	0.53	-4.18%
YoY %	0.00%	78.26%	-80.34%	-4.88%	68.49%	37.74%	-	-
Horiz. %	77.36%	77.36%	43.40%	220.75%	232.08%	137.74%	100.00%	-
P/EPS	4.45	-152.72	3.44	13.07	10.90	7.71	-14.37	-
YoY %	102.91%	-4,539.53%	-73.68%	19.91%	41.37%	153.65%	-	-
Horiz. %	-30.97%	1,062.77%	-23.94%	-90.95%	-75.85%	-53.65%	100.00%	-
EY	22.46	-0.65	29.11	7.65	9.17	12.98	-6.96	-
YoY %	3,555.38%	-102.23%	280.52%	-16.58%	-29.35%	286.49%	-	-
Horiz. %	-322.70%	9.34%	-418.25%	-109.91%	-131.75%	-186.49%	100.00%	-
DY	1.06	1.34	5.61	2.23	3.96	5.95	0.00	-
YoY %	-20.90%	-76.11%	151.57%	-43.69%	-33.45%	0.00%	-	-
Horiz. %	17.82%	22.52%	94.29%	37.48%	66.55%	100.00%	-	-
P/NAPS	0.70	1.42	0.57	2.42	1.63	1.97	0.83	-2.79%
YoY %	-50.70%	149.12%	-76.45%	48.47%	-17.26%	137.35%	-	-
Horiz. %	84.34%	171.08%	68.67%	291.57%	196.39%	237.35%	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