[PBSB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -70.79%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 340,101 407,465 312,958 319,172 299,361 336,824 239,592 26.22%
PBT 21,434 51,834 26,170 2,200 25,796 46,377 25,426 -10.73%
Tax -3,162 -2,585 -1,653 2,142 -2,992 -1,140 -1,639 54.78%
NP 18,272 49,249 24,517 4,342 22,804 45,237 23,787 -16.08%
-
NP to SH 15,773 44,160 24,065 6,465 22,131 41,883 22,604 -21.27%
-
Tax Rate 14.75% 4.99% 6.32% -97.36% 11.60% 2.46% 6.45% -
Total Cost 321,829 358,216 288,441 314,830 276,557 291,587 215,805 30.43%
-
Net Worth 549,004 538,254 500,390 484,851 496,422 480,939 265,887 61.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 17,112 - 8,244 5,317 -
Div Payout % - - - 264.69% - 19.69% 23.53% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 549,004 538,254 500,390 484,851 496,422 480,939 265,887 61.93%
NOSH 290,478 289,384 289,242 285,206 277,330 274,822 265,887 6.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.37% 12.09% 7.83% 1.36% 7.62% 13.43% 9.93% -
ROE 2.87% 8.20% 4.81% 1.33% 4.46% 8.71% 8.50% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.08 140.80 108.20 111.91 107.94 122.56 90.11 19.01%
EPS 5.43 15.26 8.32 2.27 7.98 15.24 8.51 -25.82%
DPS 0.00 0.00 0.00 6.00 0.00 3.00 2.00 -
NAPS 1.89 1.86 1.73 1.70 1.79 1.75 1.00 52.68%
Adjusted Per Share Value based on latest NOSH - 285,206
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.93 67.00 51.46 52.48 49.23 55.39 39.40 26.22%
EPS 2.59 7.26 3.96 1.06 3.64 6.89 3.72 -21.39%
DPS 0.00 0.00 0.00 2.81 0.00 1.36 0.87 -
NAPS 0.9028 0.8851 0.8228 0.7973 0.8163 0.7908 0.4372 61.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.21 2.30 3.25 4.67 4.75 4.90 4.33 -
P/RPS 1.89 1.63 3.00 4.17 4.40 4.00 4.81 -46.26%
P/EPS 40.70 15.07 39.06 206.02 59.52 32.15 50.93 -13.84%
EY 2.46 6.63 2.56 0.49 1.68 3.11 1.96 16.30%
DY 0.00 0.00 0.00 1.28 0.00 0.61 0.46 -
P/NAPS 1.17 1.24 1.88 2.75 2.65 2.80 4.33 -58.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 03/05/07 -
Price 1.07 2.35 2.74 3.90 4.33 4.65 4.88 -
P/RPS 0.91 1.67 2.53 3.48 4.01 3.79 5.42 -69.46%
P/EPS 19.71 15.40 32.93 172.05 54.26 30.51 57.40 -50.86%
EY 5.07 6.49 3.04 0.58 1.84 3.28 1.74 103.60%
DY 0.00 0.00 0.00 1.54 0.00 0.65 0.41 -
P/NAPS 0.57 1.26 1.58 2.29 2.42 2.66 4.88 -76.01%

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