[PBSB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 85.91%
YoY- 81.73%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 655,141 511,074 111,763 110,051 120,792 134,826 136,881 29.80%
PBT 84,332 62,573 -24,136 -2,274 -15,474 13,615 20,827 26.23%
Tax -3,033 2,083 5,220 -374 982 -4,968 -4,853 -7.53%
NP 81,299 64,656 -18,916 -2,648 -14,492 8,647 15,974 31.13%
-
NP to SH 75,318 55,036 -18,916 -2,648 -14,492 8,647 15,974 29.47%
-
Tax Rate 3.60% -3.33% - - - 36.49% 23.30% -
Total Cost 573,842 446,418 130,679 112,699 135,284 126,179 120,907 29.62%
-
Net Worth 263,369 315,081 71,086 76,005 84,356 58,666 81,563 21.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 34,992 26,768 - - - - - -
Div Payout % 46.46% 48.64% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 263,369 315,081 71,086 76,005 84,356 58,666 81,563 21.56%
NOSH 263,369 157,540 35,017 34,705 35,002 29,333 35,005 39.96%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.41% 12.65% -16.93% -2.41% -12.00% 6.41% 11.67% -
ROE 28.60% 17.47% -26.61% -3.48% -17.18% 14.74% 19.58% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 248.75 324.41 319.16 317.10 345.10 459.63 391.02 -7.25%
EPS 28.60 34.93 -54.02 -7.63 -41.40 29.48 45.63 -7.48%
DPS 13.29 16.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.00 2.03 2.19 2.41 2.00 2.33 -13.14%
Adjusted Per Share Value based on latest NOSH - 34,705
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 107.73 84.04 18.38 18.10 19.86 22.17 22.51 29.80%
EPS 12.39 9.05 -3.11 -0.44 -2.38 1.42 2.63 29.45%
DPS 5.75 4.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4331 0.5181 0.1169 0.125 0.1387 0.0965 0.1341 21.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.41 2.06 1.68 1.37 1.23 1.60 2.84 -
P/RPS 1.37 0.64 0.53 0.43 0.36 0.35 0.73 11.05%
P/EPS 11.92 5.90 -3.11 -17.96 -2.97 5.43 6.22 11.44%
EY 8.39 16.96 -32.15 -5.57 -33.66 18.42 16.07 -10.26%
DY 3.90 8.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 1.03 0.83 0.63 0.51 0.80 1.22 18.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 25/02/05 27/02/04 11/03/03 28/02/02 28/02/01 -
Price 4.10 2.24 2.24 1.38 1.08 1.67 2.30 -
P/RPS 1.65 0.69 0.70 0.44 0.31 0.36 0.59 18.68%
P/EPS 14.34 6.41 -4.15 -18.09 -2.61 5.67 5.04 19.02%
EY 6.98 15.60 -24.12 -5.53 -38.34 17.65 19.84 -15.97%
DY 3.24 7.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 1.12 1.10 0.63 0.45 0.84 0.99 26.71%

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