[PBSB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.96%
YoY- -483.93%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,268,315 745,762 635,075 108,567 110,675 120,015 130,649 46.00%
PBT 100,543 90,922 82,687 -24,396 -2,319 -16,748 9,053 49.31%
Tax -3,643 -2,221 -1,194 6,241 -792 1,284 -3,434 0.98%
NP 96,900 88,701 81,493 -18,155 -3,111 -15,464 5,619 60.66%
-
NP to SH 94,544 82,630 70,791 -18,166 -3,111 -15,464 5,619 60.00%
-
Tax Rate 3.62% 2.44% 1.44% - - - 37.93% -
Total Cost 1,171,415 657,061 553,582 126,722 113,786 135,479 125,030 45.14%
-
Net Worth 500,390 265,887 437,503 51,210 75,506 81,308 89,152 33.27%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 25,357 36,182 30,896 - - - - -
Div Payout % 26.82% 43.79% 43.64% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 500,390 265,887 437,503 51,210 75,506 81,308 89,152 33.27%
NOSH 289,242 265,887 206,369 35,075 34,956 35,046 35,238 41.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.64% 11.89% 12.83% -16.72% -2.81% -12.89% 4.30% -
ROE 18.89% 31.08% 16.18% -35.47% -4.12% -19.02% 6.30% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 438.49 280.48 307.74 309.52 316.61 342.44 370.76 2.83%
EPS 32.69 31.08 34.30 -51.79 -8.90 -44.12 15.95 12.69%
DPS 8.77 13.61 14.97 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.00 2.12 1.46 2.16 2.32 2.53 -6.13%
Adjusted Per Share Value based on latest NOSH - 35,075
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 208.56 122.63 104.43 17.85 18.20 19.73 21.48 46.01%
EPS 15.55 13.59 11.64 -2.99 -0.51 -2.54 0.92 60.12%
DPS 4.17 5.95 5.08 0.00 0.00 0.00 0.00 -
NAPS 0.8228 0.4372 0.7194 0.0842 0.1242 0.1337 0.1466 33.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 3.25 4.33 2.11 1.73 1.31 1.10 1.83 -
P/RPS 0.74 1.54 0.69 0.56 0.41 0.32 0.49 7.10%
P/EPS 9.94 13.93 6.15 -3.34 -14.72 -2.49 11.48 -2.36%
EY 10.06 7.18 16.26 -29.94 -6.79 -40.11 8.71 2.42%
DY 2.70 3.14 7.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 4.33 1.00 1.18 0.61 0.47 0.72 17.32%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 -
Price 2.74 4.88 2.71 1.76 1.13 1.13 1.76 -
P/RPS 0.62 1.74 0.88 0.57 0.36 0.33 0.47 4.72%
P/EPS 8.38 15.70 7.90 -3.40 -12.70 -2.56 11.04 -4.48%
EY 11.93 6.37 12.66 -29.43 -7.88 -39.05 9.06 4.68%
DY 3.20 2.79 5.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 4.88 1.28 1.21 0.52 0.49 0.70 14.51%

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