[PBSB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -253.28%
YoY- -614.39%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 495,718 452,950 99,880 112,120 115,630 116,342 112,664 168.27%
PBT 78,978 65,450 -5,112 -24,136 -4,050 -1,918 -4,072 -
Tax 2,666 5,282 3,304 5,219 -1,304 -1,124 -780 -
NP 81,645 70,732 -1,808 -18,917 -5,354 -3,042 -4,852 -
-
NP to SH 70,241 59,428 -1,852 -18,917 -5,354 -3,042 -4,852 -
-
Tax Rate -3.38% -8.07% - - - - - -
Total Cost 414,073 382,218 101,688 131,037 120,985 119,384 117,516 131.37%
-
Net Worth 147,792 94,450 51,210 51,434 72,126 75,175 75,506 56.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 23,646 14,167 - - - - - -
Div Payout % 33.67% 23.84% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 147,792 94,450 51,210 51,434 72,126 75,175 75,506 56.41%
NOSH 147,792 94,450 35,075 34,989 35,013 34,965 34,956 161.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.47% 15.62% -1.81% -16.87% -4.63% -2.61% -4.31% -
ROE 47.53% 62.92% -3.62% -36.78% -7.42% -4.05% -6.43% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 335.41 479.57 284.76 320.44 330.25 332.73 322.30 2.69%
EPS 37.43 46.74 -3.96 -54.05 -15.29 -8.70 -13.88 -
DPS 16.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.46 1.47 2.06 2.15 2.16 -40.12%
Adjusted Per Share Value based on latest NOSH - 35,017
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.51 74.48 16.42 18.44 19.01 19.13 18.53 168.22%
EPS 11.55 9.77 -0.30 -3.11 -0.88 -0.50 -0.80 -
DPS 3.89 2.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.243 0.1553 0.0842 0.0846 0.1186 0.1236 0.1242 56.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.16 1.70 1.73 1.68 1.58 1.06 1.31 -
P/RPS 0.64 0.35 0.61 0.52 0.48 0.32 0.41 34.52%
P/EPS 4.54 2.70 -32.77 -3.11 -10.33 -12.18 -9.44 -
EY 22.00 37.01 -3.05 -32.18 -9.68 -8.21 -10.60 -
DY 7.41 8.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.70 1.18 1.14 0.77 0.49 0.61 132.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 1.97 2.24 1.76 2.24 1.72 1.53 1.13 -
P/RPS 0.59 0.47 0.62 0.70 0.52 0.46 0.35 41.59%
P/EPS 4.15 3.56 -33.33 -4.14 -11.25 -17.59 -8.14 -
EY 24.13 28.09 -3.00 -24.14 -8.89 -5.69 -12.28 -
DY 8.12 6.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.24 1.21 1.52 0.83 0.71 0.52 142.82%

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