[PBSB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 96.89%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 139,285 145,314 201,505 24,970 25,397 28,533 29,667 179.59%
PBT 3,339 26,509 34,003 -1,278 -21,098 -2,079 59 1363.24%
Tax 83 -641 1,815 826 6,197 -415 -367 -
NP 3,422 25,868 35,818 -452 -14,901 -2,494 -308 -
-
NP to SH 2,355 22,967 30,177 -463 -14,901 -2,494 -308 -
-
Tax Rate -2.49% 2.42% -5.34% - - - 622.03% -
Total Cost 135,863 119,446 165,687 25,422 40,298 31,027 29,975 173.12%
-
Net Worth 315,081 147,792 142,210 51,210 71,086 72,157 75,250 159.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,452 6,650 10,665 - - - - -
Div Payout % 401.38% 28.96% 35.34% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 315,081 147,792 142,210 51,210 71,086 72,157 75,250 159.10%
NOSH 157,540 147,792 142,210 35,075 35,017 35,028 35,000 171.86%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.46% 17.80% 17.78% -1.81% -58.67% -8.74% -1.04% -
ROE 0.75% 15.54% 21.22% -0.90% -20.96% -3.46% -0.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 88.41 98.32 141.70 71.19 72.53 81.46 84.76 2.84%
EPS 0.97 9.44 14.53 -0.99 -42.57 -7.12 -0.88 -
DPS 6.00 4.50 7.50 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.46 2.03 2.06 2.15 -4.69%
Adjusted Per Share Value based on latest NOSH - 35,075
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.90 23.90 33.14 4.11 4.18 4.69 4.88 179.50%
EPS 0.39 3.78 4.96 -0.08 -2.45 -0.41 -0.05 -
DPS 1.55 1.09 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.5181 0.243 0.2338 0.0842 0.1169 0.1187 0.1237 159.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.06 2.16 1.70 1.73 1.68 1.58 1.06 -
P/RPS 2.33 2.20 1.20 2.43 2.32 1.94 1.25 51.28%
P/EPS 137.81 13.90 8.01 -131.06 -3.95 -22.19 -120.45 -
EY 0.73 7.19 12.48 -0.76 -25.33 -4.51 -0.83 -
DY 2.91 2.08 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.16 1.70 1.18 0.83 0.77 0.49 63.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 14/11/05 05/08/05 25/05/05 25/02/05 26/11/04 27/08/04 -
Price 2.24 1.97 2.24 1.76 2.24 1.72 1.53 -
P/RPS 2.53 2.00 1.58 2.47 3.09 2.11 1.81 24.93%
P/EPS 149.85 12.68 10.56 -133.33 -5.26 -24.16 -173.86 -
EY 0.67 7.89 9.47 -0.75 -19.00 -4.14 -0.58 -
DY 2.68 2.28 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.97 2.24 1.21 1.10 0.83 0.71 35.39%

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