[PBSB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.71%
YoY- 16.72%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,189,872 1,260,946 1,268,315 745,762 635,075 108,567 110,675 48.53%
PBT 152,311 35,289 100,543 90,922 82,687 -24,396 -2,319 -
Tax -10,125 -12,517 -3,643 -2,221 -1,194 6,241 -792 52.88%
NP 142,186 22,772 96,900 88,701 81,493 -18,155 -3,111 -
-
NP to SH 139,778 20,622 94,544 82,630 70,791 -18,166 -3,111 -
-
Tax Rate 6.65% 35.47% 3.62% 2.44% 1.44% - - -
Total Cost 1,047,686 1,238,174 1,171,415 657,061 553,582 126,722 113,786 44.74%
-
Net Worth 738,040 339,915 500,390 265,887 437,503 51,210 75,506 46.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 6,773 6,461 25,357 36,182 30,896 - - -
Div Payout % 4.85% 31.33% 26.82% 43.79% 43.64% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 738,040 339,915 500,390 265,887 437,503 51,210 75,506 46.19%
NOSH 439,309 339,915 289,242 265,887 206,369 35,075 34,956 52.44%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.95% 1.81% 7.64% 11.89% 12.83% -16.72% -2.81% -
ROE 18.94% 6.07% 18.89% 31.08% 16.18% -35.47% -4.12% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 270.85 370.96 438.49 280.48 307.74 309.52 316.61 -2.56%
EPS 31.82 6.07 32.69 31.08 34.30 -51.79 -8.90 -
DPS 1.54 1.90 8.77 13.61 14.97 0.00 0.00 -
NAPS 1.68 1.00 1.73 1.00 2.12 1.46 2.16 -4.10%
Adjusted Per Share Value based on latest NOSH - 265,887
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 195.66 207.35 208.56 122.63 104.43 17.85 18.20 48.53%
EPS 22.98 3.39 15.55 13.59 11.64 -2.99 -0.51 -
DPS 1.11 1.06 4.17 5.95 5.08 0.00 0.00 -
NAPS 1.2136 0.5589 0.8228 0.4372 0.7194 0.0842 0.1242 46.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.27 0.68 3.25 4.33 2.11 1.73 1.31 -
P/RPS 0.47 0.18 0.74 1.54 0.69 0.56 0.41 2.30%
P/EPS 3.99 11.21 9.94 13.93 6.15 -3.34 -14.72 -
EY 25.05 8.92 10.06 7.18 16.26 -29.94 -6.79 -
DY 1.21 2.80 2.70 3.14 7.10 0.00 0.00 -
P/NAPS 0.76 0.68 1.88 4.33 1.00 1.18 0.61 3.73%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 27/05/09 30/05/08 03/05/07 20/06/06 25/05/05 28/05/04 -
Price 1.00 0.97 2.74 4.88 2.71 1.76 1.13 -
P/RPS 0.37 0.26 0.62 1.74 0.88 0.57 0.36 0.45%
P/EPS 3.14 15.99 8.38 15.70 7.90 -3.40 -12.70 -
EY 31.82 6.25 11.93 6.37 12.66 -29.43 -7.88 -
DY 1.54 1.96 3.20 2.79 5.52 0.00 0.00 -
P/NAPS 0.60 0.97 1.58 4.88 1.28 1.21 0.52 2.41%

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