[PBSB] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
20-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 28.63%
YoY- 489.69%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,260,946 1,268,315 745,762 635,075 108,567 110,675 120,015 47.94%
PBT 35,289 100,543 90,922 82,687 -24,396 -2,319 -16,748 -
Tax -12,517 -3,643 -2,221 -1,194 6,241 -792 1,284 -
NP 22,772 96,900 88,701 81,493 -18,155 -3,111 -15,464 -
-
NP to SH 20,622 94,544 82,630 70,791 -18,166 -3,111 -15,464 -
-
Tax Rate 35.47% 3.62% 2.44% 1.44% - - - -
Total Cost 1,238,174 1,171,415 657,061 553,582 126,722 113,786 135,479 44.54%
-
Net Worth 339,915 500,390 265,887 437,503 51,210 75,506 81,308 26.89%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 6,461 25,357 36,182 30,896 - - - -
Div Payout % 31.33% 26.82% 43.79% 43.64% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 339,915 500,390 265,887 437,503 51,210 75,506 81,308 26.89%
NOSH 339,915 289,242 265,887 206,369 35,075 34,956 35,046 45.98%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.81% 7.64% 11.89% 12.83% -16.72% -2.81% -12.89% -
ROE 6.07% 18.89% 31.08% 16.18% -35.47% -4.12% -19.02% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 370.96 438.49 280.48 307.74 309.52 316.61 342.44 1.34%
EPS 6.07 32.69 31.08 34.30 -51.79 -8.90 -44.12 -
DPS 1.90 8.77 13.61 14.97 0.00 0.00 0.00 -
NAPS 1.00 1.73 1.00 2.12 1.46 2.16 2.32 -13.07%
Adjusted Per Share Value based on latest NOSH - 206,369
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 207.35 208.56 122.63 104.43 17.85 18.20 19.73 47.94%
EPS 3.39 15.55 13.59 11.64 -2.99 -0.51 -2.54 -
DPS 1.06 4.17 5.95 5.08 0.00 0.00 0.00 -
NAPS 0.5589 0.8228 0.4372 0.7194 0.0842 0.1242 0.1337 26.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.68 3.25 4.33 2.11 1.73 1.31 1.10 -
P/RPS 0.18 0.74 1.54 0.69 0.56 0.41 0.32 -9.13%
P/EPS 11.21 9.94 13.93 6.15 -3.34 -14.72 -2.49 -
EY 8.92 10.06 7.18 16.26 -29.94 -6.79 -40.11 -
DY 2.80 2.70 3.14 7.10 0.00 0.00 0.00 -
P/NAPS 0.68 1.88 4.33 1.00 1.18 0.61 0.47 6.34%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 -
Price 0.97 2.74 4.88 2.71 1.76 1.13 1.13 -
P/RPS 0.26 0.62 1.74 0.88 0.57 0.36 0.33 -3.89%
P/EPS 15.99 8.38 15.70 7.90 -3.40 -12.70 -2.56 -
EY 6.25 11.93 6.37 12.66 -29.43 -7.88 -39.05 -
DY 1.96 3.20 2.79 5.52 0.00 0.00 0.00 -
P/NAPS 0.97 1.58 4.88 1.28 1.21 0.52 0.49 12.04%

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