[PBSB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -74.89%
YoY- 124.12%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 299,361 336,824 239,592 150,611 160,446 195,113 148,971 59.17%
PBT 25,796 46,377 25,426 1,281 24,301 39,914 18,836 23.29%
Tax -2,992 -1,140 -1,639 3,531 -1,788 -2,325 -2,451 14.20%
NP 22,804 45,237 23,787 4,812 22,513 37,589 16,385 24.62%
-
NP to SH 22,131 41,883 22,604 5,278 21,021 33,727 15,292 27.91%
-
Tax Rate 11.60% 2.46% 6.45% -275.64% 7.36% 5.83% 13.01% -
Total Cost 276,557 291,587 215,805 145,799 137,933 157,524 132,586 63.17%
-
Net Worth 496,422 480,939 265,887 263,369 484,901 472,261 437,503 8.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 8,244 5,317 13,168 5,158 12,537 4,127 -
Div Payout % - 19.69% 23.53% 249.50% 24.54% 37.17% 26.99% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 496,422 480,939 265,887 263,369 484,901 472,261 437,503 8.77%
NOSH 277,330 274,822 265,887 263,369 257,926 208,965 206,369 21.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.62% 13.43% 9.93% 3.19% 14.03% 19.27% 11.00% -
ROE 4.46% 8.71% 8.50% 2.00% 4.34% 7.14% 3.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 107.94 122.56 90.11 57.19 62.21 93.37 72.19 30.72%
EPS 7.98 15.24 8.51 2.02 8.15 16.14 7.41 5.05%
DPS 0.00 3.00 2.00 5.00 2.00 6.00 2.00 -
NAPS 1.79 1.75 1.00 1.00 1.88 2.26 2.12 -10.65%
Adjusted Per Share Value based on latest NOSH - 263,369
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.23 55.39 39.40 24.77 26.38 32.08 24.50 59.16%
EPS 3.64 6.89 3.72 0.87 3.46 5.55 2.51 28.09%
DPS 0.00 1.36 0.87 2.17 0.85 2.06 0.68 -
NAPS 0.8163 0.7908 0.4372 0.4331 0.7974 0.7766 0.7194 8.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.75 4.90 4.33 3.41 2.62 3.14 2.11 -
P/RPS 4.40 4.00 4.81 5.96 4.21 3.36 2.92 31.40%
P/EPS 59.52 32.15 50.93 170.16 32.15 19.45 28.48 63.38%
EY 1.68 3.11 1.96 0.59 3.11 5.14 3.51 -38.78%
DY 0.00 0.61 0.46 1.47 0.76 1.91 0.95 -
P/NAPS 2.65 2.80 4.33 3.41 1.39 1.39 1.00 91.38%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 08/08/07 03/05/07 26/02/07 23/11/06 29/08/06 20/06/06 -
Price 4.33 4.65 4.88 4.10 3.06 3.00 2.71 -
P/RPS 4.01 3.79 5.42 7.17 4.92 3.21 3.75 4.56%
P/EPS 54.26 30.51 57.40 204.59 37.55 18.59 36.57 30.05%
EY 1.84 3.28 1.74 0.49 2.66 5.38 2.73 -23.10%
DY 0.00 0.65 0.41 1.22 0.65 2.00 0.74 -
P/NAPS 2.42 2.66 4.88 4.10 1.63 1.33 1.28 52.83%

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