[PBSB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 45.67%
YoY- 390.95%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,288,493 1,194,949 655,141 511,074 111,763 110,051 120,792 48.31%
PBT 49,408 99,799 84,332 62,573 -24,136 -2,274 -15,474 -
Tax -11,596 -3,629 -3,033 2,083 5,220 -374 982 -
NP 37,812 96,170 81,299 64,656 -18,916 -2,648 -14,492 -
-
NP to SH 36,665 93,083 75,318 55,036 -18,916 -2,648 -14,492 -
-
Tax Rate 23.47% 3.64% 3.60% -3.33% - - - -
Total Cost 1,250,681 1,098,779 573,842 446,418 130,679 112,699 135,284 44.82%
-
Net Worth 510,443 484,851 263,369 315,081 71,086 76,005 84,356 34.95%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,461 30,674 34,992 26,768 - - - -
Div Payout % 17.62% 32.95% 46.46% 48.64% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 510,443 484,851 263,369 315,081 71,086 76,005 84,356 34.95%
NOSH 323,065 285,206 263,369 157,540 35,017 34,705 35,002 44.78%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.93% 8.05% 12.41% 12.65% -16.93% -2.41% -12.00% -
ROE 7.18% 19.20% 28.60% 17.47% -26.61% -3.48% -17.18% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 398.83 418.98 248.75 324.41 319.16 317.10 345.10 2.43%
EPS 11.35 32.64 28.60 34.93 -54.02 -7.63 -41.40 -
DPS 2.00 10.76 13.29 16.99 0.00 0.00 0.00 -
NAPS 1.58 1.70 1.00 2.00 2.03 2.19 2.41 -6.78%
Adjusted Per Share Value based on latest NOSH - 157,540
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 211.88 196.49 107.73 84.04 18.38 18.10 19.86 48.31%
EPS 6.03 15.31 12.39 9.05 -3.11 -0.44 -2.38 -
DPS 1.06 5.04 5.75 4.40 0.00 0.00 0.00 -
NAPS 0.8394 0.7973 0.4331 0.5181 0.1169 0.125 0.1387 34.95%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.19 4.67 3.41 2.06 1.68 1.37 1.23 -
P/RPS 0.30 1.11 1.37 0.64 0.53 0.43 0.36 -2.99%
P/EPS 10.49 14.31 11.92 5.90 -3.11 -17.96 -2.97 -
EY 9.54 6.99 8.39 16.96 -32.15 -5.57 -33.66 -
DY 1.68 2.30 3.90 8.25 0.00 0.00 0.00 -
P/NAPS 0.75 2.75 3.41 1.03 0.83 0.63 0.51 6.63%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 26/02/07 23/02/06 25/02/05 27/02/04 11/03/03 -
Price 0.95 3.90 4.10 2.24 2.24 1.38 1.08 -
P/RPS 0.24 0.93 1.65 0.69 0.70 0.44 0.31 -4.17%
P/EPS 8.37 11.95 14.34 6.41 -4.15 -18.09 -2.61 -
EY 11.95 8.37 6.98 15.60 -24.12 -5.53 -38.34 -
DY 2.11 2.76 3.24 7.59 0.00 0.00 0.00 -
P/NAPS 0.60 2.29 4.10 1.12 1.10 0.63 0.45 4.90%

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