[PBSB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 328.27%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 319,172 299,361 336,824 239,592 150,611 160,446 195,113 38.70%
PBT 2,200 25,796 46,377 25,426 1,281 24,301 39,914 -85.44%
Tax 2,142 -2,992 -1,140 -1,639 3,531 -1,788 -2,325 -
NP 4,342 22,804 45,237 23,787 4,812 22,513 37,589 -76.18%
-
NP to SH 6,465 22,131 41,883 22,604 5,278 21,021 33,727 -66.65%
-
Tax Rate -97.36% 11.60% 2.46% 6.45% -275.64% 7.36% 5.83% -
Total Cost 314,830 276,557 291,587 215,805 145,799 137,933 157,524 58.46%
-
Net Worth 484,851 496,422 480,939 265,887 263,369 484,901 472,261 1.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,112 - 8,244 5,317 13,168 5,158 12,537 22.97%
Div Payout % 264.69% - 19.69% 23.53% 249.50% 24.54% 37.17% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 484,851 496,422 480,939 265,887 263,369 484,901 472,261 1.76%
NOSH 285,206 277,330 274,822 265,887 263,369 257,926 208,965 22.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.36% 7.62% 13.43% 9.93% 3.19% 14.03% 19.27% -
ROE 1.33% 4.46% 8.71% 8.50% 2.00% 4.34% 7.14% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 111.91 107.94 122.56 90.11 57.19 62.21 93.37 12.79%
EPS 2.27 7.98 15.24 8.51 2.02 8.15 16.14 -72.85%
DPS 6.00 0.00 3.00 2.00 5.00 2.00 6.00 0.00%
NAPS 1.70 1.79 1.75 1.00 1.00 1.88 2.26 -17.24%
Adjusted Per Share Value based on latest NOSH - 265,887
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.48 49.23 55.39 39.40 24.77 26.38 32.08 38.71%
EPS 1.06 3.64 6.89 3.72 0.87 3.46 5.55 -66.73%
DPS 2.81 0.00 1.36 0.87 2.17 0.85 2.06 22.92%
NAPS 0.7973 0.8163 0.7908 0.4372 0.4331 0.7974 0.7766 1.76%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.67 4.75 4.90 4.33 3.41 2.62 3.14 -
P/RPS 4.17 4.40 4.00 4.81 5.96 4.21 3.36 15.44%
P/EPS 206.02 59.52 32.15 50.93 170.16 32.15 19.45 380.24%
EY 0.49 1.68 3.11 1.96 0.59 3.11 5.14 -79.04%
DY 1.28 0.00 0.61 0.46 1.47 0.76 1.91 -23.36%
P/NAPS 2.75 2.65 2.80 4.33 3.41 1.39 1.39 57.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 23/11/06 29/08/06 -
Price 3.90 4.33 4.65 4.88 4.10 3.06 3.00 -
P/RPS 3.48 4.01 3.79 5.42 7.17 4.92 3.21 5.51%
P/EPS 172.05 54.26 30.51 57.40 204.59 37.55 18.59 339.02%
EY 0.58 1.84 3.28 1.74 0.49 2.66 5.38 -77.25%
DY 1.54 0.00 0.65 0.41 1.22 0.65 2.00 -15.95%
P/NAPS 2.29 2.42 2.66 4.88 4.10 1.63 1.33 43.51%

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