[PBSB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
20-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 549.34%
YoY- 3402.81%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 150,611 160,446 195,113 148,971 139,285 145,314 201,505 -17.59%
PBT 1,281 24,301 39,914 18,836 3,339 26,509 34,003 -88.69%
Tax 3,531 -1,788 -2,325 -2,451 83 -641 1,815 55.65%
NP 4,812 22,513 37,589 16,385 3,422 25,868 35,818 -73.67%
-
NP to SH 5,278 21,021 33,727 15,292 2,355 22,967 30,177 -68.62%
-
Tax Rate -275.64% 7.36% 5.83% 13.01% -2.49% 2.42% -5.34% -
Total Cost 145,799 137,933 157,524 132,586 135,863 119,446 165,687 -8.15%
-
Net Worth 263,369 484,901 472,261 437,503 315,081 147,792 142,210 50.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 13,168 5,158 12,537 4,127 9,452 6,650 10,665 15.04%
Div Payout % 249.50% 24.54% 37.17% 26.99% 401.38% 28.96% 35.34% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 263,369 484,901 472,261 437,503 315,081 147,792 142,210 50.63%
NOSH 263,369 257,926 208,965 206,369 157,540 147,792 142,210 50.63%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.19% 14.03% 19.27% 11.00% 2.46% 17.80% 17.78% -
ROE 2.00% 4.34% 7.14% 3.50% 0.75% 15.54% 21.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 57.19 62.21 93.37 72.19 88.41 98.32 141.70 -45.29%
EPS 2.02 8.15 16.14 7.41 0.97 9.44 14.53 -73.06%
DPS 5.00 2.00 6.00 2.00 6.00 4.50 7.50 -23.62%
NAPS 1.00 1.88 2.26 2.12 2.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 206,369
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.77 26.38 32.08 24.50 22.90 23.90 33.14 -17.59%
EPS 0.87 3.46 5.55 2.51 0.39 3.78 4.96 -68.56%
DPS 2.17 0.85 2.06 0.68 1.55 1.09 1.75 15.37%
NAPS 0.4331 0.7974 0.7766 0.7194 0.5181 0.243 0.2338 50.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.41 2.62 3.14 2.11 2.06 2.16 1.70 -
P/RPS 5.96 4.21 3.36 2.92 2.33 2.20 1.20 190.25%
P/EPS 170.16 32.15 19.45 28.48 137.81 13.90 8.01 662.77%
EY 0.59 3.11 5.14 3.51 0.73 7.19 12.48 -86.85%
DY 1.47 0.76 1.91 0.95 2.91 2.08 4.41 -51.82%
P/NAPS 3.41 1.39 1.39 1.00 1.03 2.16 1.70 58.84%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 29/08/06 20/06/06 23/02/06 14/11/05 05/08/05 -
Price 4.10 3.06 3.00 2.71 2.24 1.97 2.24 -
P/RPS 7.17 4.92 3.21 3.75 2.53 2.00 1.58 173.34%
P/EPS 204.59 37.55 18.59 36.57 149.85 12.68 10.56 617.46%
EY 0.49 2.66 5.38 2.73 0.67 7.89 9.47 -86.03%
DY 1.22 0.65 2.00 0.74 2.68 2.28 3.35 -48.90%
P/NAPS 4.10 1.63 1.33 1.28 1.12 1.97 2.24 49.46%

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