[PBSB] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -351.24%
YoY- -614.35%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,194,949 655,141 511,074 111,763 110,051 120,792 134,826 43.83%
PBT 99,799 84,332 62,573 -24,136 -2,274 -15,474 13,615 39.35%
Tax -3,629 -3,033 2,083 5,220 -374 982 -4,968 -5.09%
NP 96,170 81,299 64,656 -18,916 -2,648 -14,492 8,647 49.37%
-
NP to SH 93,083 75,318 55,036 -18,916 -2,648 -14,492 8,647 48.56%
-
Tax Rate 3.64% 3.60% -3.33% - - - 36.49% -
Total Cost 1,098,779 573,842 446,418 130,679 112,699 135,284 126,179 43.41%
-
Net Worth 484,851 263,369 315,081 71,086 76,005 84,356 58,666 42.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 30,674 34,992 26,768 - - - - -
Div Payout % 32.95% 46.46% 48.64% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 484,851 263,369 315,081 71,086 76,005 84,356 58,666 42.16%
NOSH 285,206 263,369 157,540 35,017 34,705 35,002 29,333 46.06%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.05% 12.41% 12.65% -16.93% -2.41% -12.00% 6.41% -
ROE 19.20% 28.60% 17.47% -26.61% -3.48% -17.18% 14.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 418.98 248.75 324.41 319.16 317.10 345.10 459.63 -1.53%
EPS 32.64 28.60 34.93 -54.02 -7.63 -41.40 29.48 1.71%
DPS 10.76 13.29 16.99 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.00 2.00 2.03 2.19 2.41 2.00 -2.67%
Adjusted Per Share Value based on latest NOSH - 35,017
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 196.49 107.73 84.04 18.38 18.10 19.86 22.17 43.83%
EPS 15.31 12.39 9.05 -3.11 -0.44 -2.38 1.42 48.60%
DPS 5.04 5.75 4.40 0.00 0.00 0.00 0.00 -
NAPS 0.7973 0.4331 0.5181 0.1169 0.125 0.1387 0.0965 42.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.67 3.41 2.06 1.68 1.37 1.23 1.60 -
P/RPS 1.11 1.37 0.64 0.53 0.43 0.36 0.35 21.20%
P/EPS 14.31 11.92 5.90 -3.11 -17.96 -2.97 5.43 17.51%
EY 6.99 8.39 16.96 -32.15 -5.57 -33.66 18.42 -14.90%
DY 2.30 3.90 8.25 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.41 1.03 0.83 0.63 0.51 0.80 22.83%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 26/02/07 23/02/06 25/02/05 27/02/04 11/03/03 28/02/02 -
Price 3.90 4.10 2.24 2.24 1.38 1.08 1.67 -
P/RPS 0.93 1.65 0.69 0.70 0.44 0.31 0.36 17.12%
P/EPS 11.95 14.34 6.41 -4.15 -18.09 -2.61 5.67 13.22%
EY 8.37 6.98 15.60 -24.12 -5.53 -38.34 17.65 -11.68%
DY 2.76 3.24 7.59 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 4.10 1.12 1.10 0.63 0.45 0.84 18.18%

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