[PBSB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.71%
YoY- -375.21%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 635,075 108,567 110,675 120,015 130,649 139,228 118,001 32.36%
PBT 82,687 -24,396 -2,319 -16,748 9,053 20,829 19,492 27.21%
Tax -1,194 6,241 -792 1,284 -3,434 -4,758 -3,011 -14.28%
NP 81,493 -18,155 -3,111 -15,464 5,619 16,071 16,481 30.50%
-
NP to SH 70,791 -18,166 -3,111 -15,464 5,619 16,071 16,481 27.48%
-
Tax Rate 1.44% - - - 37.93% 22.84% 15.45% -
Total Cost 553,582 126,722 113,786 135,479 125,030 123,157 101,520 32.65%
-
Net Worth 437,503 51,210 75,506 81,308 89,152 84,752 72,788 34.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 30,896 - - - - - - -
Div Payout % 43.64% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 437,503 51,210 75,506 81,308 89,152 84,752 72,788 34.82%
NOSH 206,369 35,075 34,956 35,046 35,238 35,021 34,994 34.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.83% -16.72% -2.81% -12.89% 4.30% 11.54% 13.97% -
ROE 16.18% -35.47% -4.12% -19.02% 6.30% 18.96% 22.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 307.74 309.52 316.61 342.44 370.76 397.55 337.20 -1.51%
EPS 34.30 -51.79 -8.90 -44.12 15.95 45.89 47.10 -5.14%
DPS 14.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.46 2.16 2.32 2.53 2.42 2.08 0.31%
Adjusted Per Share Value based on latest NOSH - 35,046
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 104.43 17.85 18.20 19.73 21.48 22.89 19.40 32.36%
EPS 11.64 -2.99 -0.51 -2.54 0.92 2.64 2.71 27.48%
DPS 5.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7194 0.0842 0.1242 0.1337 0.1466 0.1394 0.1197 34.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.11 1.73 1.31 1.10 1.83 1.20 5.74 -
P/RPS 0.69 0.56 0.41 0.32 0.49 0.30 1.70 -13.94%
P/EPS 6.15 -3.34 -14.72 -2.49 11.48 2.62 12.19 -10.77%
EY 16.26 -29.94 -6.79 -40.11 8.71 38.24 8.20 12.08%
DY 7.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.18 0.61 0.47 0.72 0.50 2.76 -15.55%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 30/05/01 - -
Price 2.71 1.76 1.13 1.13 1.76 1.86 0.00 -
P/RPS 0.88 0.57 0.36 0.33 0.47 0.47 0.00 -
P/EPS 7.90 -3.40 -12.70 -2.56 11.04 4.05 0.00 -
EY 12.66 -29.43 -7.88 -39.05 9.06 24.67 0.00 -
DY 5.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.21 0.52 0.49 0.70 0.77 0.00 -

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
Post a Comment