[PBSB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -17.48%
YoY- 79.88%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 745,762 635,075 108,567 110,675 120,015 130,649 139,228 32.25%
PBT 90,922 82,687 -24,396 -2,319 -16,748 9,053 20,829 27.82%
Tax -2,221 -1,194 6,241 -792 1,284 -3,434 -4,758 -11.91%
NP 88,701 81,493 -18,155 -3,111 -15,464 5,619 16,071 32.92%
-
NP to SH 82,630 70,791 -18,166 -3,111 -15,464 5,619 16,071 31.35%
-
Tax Rate 2.44% 1.44% - - - 37.93% 22.84% -
Total Cost 657,061 553,582 126,722 113,786 135,479 125,030 123,157 32.17%
-
Net Worth 265,887 437,503 51,210 75,506 81,308 89,152 84,752 20.98%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 36,182 30,896 - - - - - -
Div Payout % 43.79% 43.64% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 265,887 437,503 51,210 75,506 81,308 89,152 84,752 20.98%
NOSH 265,887 206,369 35,075 34,956 35,046 35,238 35,021 40.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.89% 12.83% -16.72% -2.81% -12.89% 4.30% 11.54% -
ROE 31.08% 16.18% -35.47% -4.12% -19.02% 6.30% 18.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 280.48 307.74 309.52 316.61 342.44 370.76 397.55 -5.64%
EPS 31.08 34.30 -51.79 -8.90 -44.12 15.95 45.89 -6.28%
DPS 13.61 14.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.12 1.46 2.16 2.32 2.53 2.42 -13.69%
Adjusted Per Share Value based on latest NOSH - 34,956
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 122.63 104.43 17.85 18.20 19.73 21.48 22.89 32.26%
EPS 13.59 11.64 -2.99 -0.51 -2.54 0.92 2.64 31.38%
DPS 5.95 5.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4372 0.7194 0.0842 0.1242 0.1337 0.1466 0.1394 20.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.33 2.11 1.73 1.31 1.10 1.83 1.20 -
P/RPS 1.54 0.69 0.56 0.41 0.32 0.49 0.30 31.32%
P/EPS 13.93 6.15 -3.34 -14.72 -2.49 11.48 2.62 32.09%
EY 7.18 16.26 -29.94 -6.79 -40.11 8.71 38.24 -24.31%
DY 3.14 7.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 1.00 1.18 0.61 0.47 0.72 0.50 43.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 30/05/01 -
Price 4.88 2.71 1.76 1.13 1.13 1.76 1.86 -
P/RPS 1.74 0.88 0.57 0.36 0.33 0.47 0.47 24.36%
P/EPS 15.70 7.90 -3.40 -12.70 -2.56 11.04 4.05 25.32%
EY 6.37 12.66 -29.43 -7.88 -39.05 9.06 24.67 -20.19%
DY 2.79 5.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.28 1.21 0.52 0.49 0.70 0.77 36.01%

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