[PBSB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.45%
YoY- 23.67%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,440,846 1,251,832 1,194,949 1,167,702 1,152,832 958,368 655,141 69.19%
PBT 156,008 104,680 99,799 130,132 143,606 101,704 84,332 50.75%
Tax -8,476 -6,612 -3,629 -7,694 -5,558 -6,556 -3,033 98.52%
NP 147,532 98,068 96,170 122,437 138,048 95,148 81,299 48.83%
-
NP to SH 136,450 96,260 93,083 115,490 128,974 90,416 75,318 48.66%
-
Tax Rate 5.43% 6.32% 3.64% 5.91% 3.87% 6.45% 3.60% -
Total Cost 1,293,314 1,153,764 1,098,779 1,045,265 1,014,784 863,220 573,842 71.98%
-
Net Worth 538,618 500,390 468,086 487,672 473,076 265,887 469,312 9.62%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 30,287 18,162 27,032 21,271 38,259 -
Div Payout % - - 32.54% 15.73% 20.96% 23.53% 50.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 538,618 500,390 468,086 487,672 473,076 265,887 469,312 9.62%
NOSH 289,579 289,242 275,344 272,442 270,329 265,887 255,061 8.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.24% 7.83% 8.05% 10.49% 11.97% 9.93% 12.41% -
ROE 25.33% 19.24% 19.89% 23.68% 27.26% 34.01% 16.05% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 497.56 432.80 433.98 428.60 426.45 360.44 256.86 55.45%
EPS 47.12 33.28 33.74 42.35 47.72 34.04 29.56 36.49%
DPS 0.00 0.00 11.00 6.67 10.00 8.00 15.00 -
NAPS 1.86 1.73 1.70 1.79 1.75 1.00 1.84 0.72%
Adjusted Per Share Value based on latest NOSH - 277,330
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 236.93 205.85 196.49 192.01 189.57 157.59 107.73 69.19%
EPS 22.44 15.83 15.31 18.99 21.21 14.87 12.39 48.63%
DPS 0.00 0.00 4.98 2.99 4.45 3.50 6.29 -
NAPS 0.8857 0.8228 0.7697 0.8019 0.7779 0.4372 0.7717 9.62%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.30 3.25 4.67 4.75 4.90 4.33 3.41 -
P/RPS 0.46 0.75 1.08 1.11 1.15 1.20 1.33 -50.75%
P/EPS 4.88 9.77 13.81 11.21 10.27 12.73 11.55 -43.72%
EY 20.49 10.24 7.24 8.92 9.74 7.85 8.66 77.65%
DY 0.00 0.00 2.36 1.40 2.04 1.85 4.40 -
P/NAPS 1.24 1.88 2.75 2.65 2.80 4.33 1.85 -23.42%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 -
Price 2.35 2.74 3.90 4.33 4.65 4.88 4.10 -
P/RPS 0.47 0.63 0.90 1.01 1.09 1.35 1.60 -55.84%
P/EPS 4.99 8.23 11.54 10.21 9.75 14.35 13.88 -49.47%
EY 20.05 12.15 8.67 9.79 10.26 6.97 7.20 98.05%
DY 0.00 0.00 2.82 1.54 2.15 1.64 3.66 -
P/NAPS 1.26 1.58 2.29 2.42 2.66 4.88 2.23 -31.67%

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