[PBSB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.29%
YoY- 23.59%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,786,848 1,202,494 1,288,493 1,194,949 655,141 511,074 111,763 58.68%
PBT 147,986 50,143 49,408 99,799 84,332 62,573 -24,136 -
Tax -17,195 -10,509 -11,596 -3,629 -3,033 2,083 5,220 -
NP 130,791 39,634 37,812 96,170 81,299 64,656 -18,916 -
-
NP to SH 127,808 36,391 36,665 93,083 75,318 55,036 -18,916 -
-
Tax Rate 11.62% 20.96% 23.47% 3.64% 3.60% -3.33% - -
Total Cost 1,656,057 1,162,860 1,250,681 1,098,779 573,842 446,418 130,679 52.66%
-
Net Worth 888,982 565,613 510,443 484,851 263,369 315,081 71,086 52.32%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,775 6,773 6,461 30,674 34,992 26,768 - -
Div Payout % 8.43% 18.61% 17.62% 32.95% 46.46% 48.64% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 888,982 565,613 510,443 484,851 263,369 315,081 71,086 52.32%
NOSH 538,776 338,690 323,065 285,206 263,369 157,540 35,017 57.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.32% 3.30% 2.93% 8.05% 12.41% 12.65% -16.93% -
ROE 14.38% 6.43% 7.18% 19.20% 28.60% 17.47% -26.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 331.65 355.04 398.83 418.98 248.75 324.41 319.16 0.64%
EPS 23.72 10.74 11.35 32.64 28.60 34.93 -54.02 -
DPS 2.00 2.00 2.00 10.76 13.29 16.99 0.00 -
NAPS 1.65 1.67 1.58 1.70 1.00 2.00 2.03 -3.39%
Adjusted Per Share Value based on latest NOSH - 285,206
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 293.83 197.74 211.88 196.49 107.73 84.04 18.38 58.68%
EPS 21.02 5.98 6.03 15.31 12.39 9.05 -3.11 -
DPS 1.77 1.11 1.06 5.04 5.75 4.40 0.00 -
NAPS 1.4618 0.9301 0.8394 0.7973 0.4331 0.5181 0.1169 52.32%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.22 1.35 1.19 4.67 3.41 2.06 1.68 -
P/RPS 0.37 0.38 0.30 1.11 1.37 0.64 0.53 -5.81%
P/EPS 5.14 12.56 10.49 14.31 11.92 5.90 -3.11 -
EY 19.44 7.96 9.54 6.99 8.39 16.96 -32.15 -
DY 1.64 1.48 1.68 2.30 3.90 8.25 0.00 -
P/NAPS 0.74 0.81 0.75 2.75 3.41 1.03 0.83 -1.89%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 25/02/10 27/02/09 29/02/08 26/02/07 23/02/06 25/02/05 -
Price 1.18 1.22 0.95 3.90 4.10 2.24 2.24 -
P/RPS 0.36 0.34 0.24 0.93 1.65 0.69 0.70 -10.48%
P/EPS 4.97 11.35 8.37 11.95 14.34 6.41 -4.15 -
EY 20.10 8.81 11.95 8.37 6.98 15.60 -24.12 -
DY 1.69 1.64 2.11 2.76 3.24 7.59 0.00 -
P/NAPS 0.72 0.73 0.60 2.29 4.10 1.12 1.10 -6.81%

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