[PBSB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.22%
YoY- 26.94%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,338,956 1,268,315 1,194,949 1,026,388 887,473 745,762 655,141 61.11%
PBT 106,000 100,543 99,799 98,880 97,385 90,922 84,332 16.48%
Tax -5,088 -3,643 -3,629 -2,240 -1,036 -2,221 -3,033 41.22%
NP 100,912 96,900 96,170 96,640 96,349 88,701 81,299 15.51%
-
NP to SH 96,821 94,544 93,083 91,896 90,786 82,630 75,318 18.24%
-
Tax Rate 4.80% 3.62% 3.64% 2.27% 1.06% 2.44% 3.60% -
Total Cost 1,238,044 1,171,415 1,098,779 929,748 791,124 657,061 573,842 67.04%
-
Net Worth 538,254 500,390 484,851 496,422 480,939 265,887 263,369 61.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 17,112 25,357 30,674 26,730 31,889 36,182 34,992 -37.95%
Div Payout % 17.67% 26.82% 32.95% 29.09% 35.13% 43.79% 46.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 538,254 500,390 484,851 496,422 480,939 265,887 263,369 61.11%
NOSH 289,384 289,242 285,206 277,330 274,822 265,887 263,369 6.48%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.54% 7.64% 8.05% 9.42% 10.86% 11.89% 12.41% -
ROE 17.99% 18.89% 19.20% 18.51% 18.88% 31.08% 28.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 462.69 438.49 418.98 370.10 322.93 280.48 248.75 51.30%
EPS 33.46 32.69 32.64 33.14 33.03 31.08 28.60 11.04%
DPS 5.91 8.77 10.76 9.64 11.60 13.61 13.29 -41.76%
NAPS 1.86 1.73 1.70 1.79 1.75 1.00 1.00 51.30%
Adjusted Per Share Value based on latest NOSH - 277,330
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 220.17 208.56 196.49 168.78 145.93 122.63 107.73 61.11%
EPS 15.92 15.55 15.31 15.11 14.93 13.59 12.39 18.20%
DPS 2.81 4.17 5.04 4.40 5.24 5.95 5.75 -37.98%
NAPS 0.8851 0.8228 0.7973 0.8163 0.7908 0.4372 0.4331 61.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.30 3.25 4.67 4.75 4.90 4.33 3.41 -
P/RPS 0.50 0.74 1.11 1.28 1.52 1.54 1.37 -48.96%
P/EPS 6.87 9.94 14.31 14.33 14.83 13.93 11.92 -30.76%
EY 14.55 10.06 6.99 6.98 6.74 7.18 8.39 44.39%
DY 2.57 2.70 2.30 2.03 2.37 3.14 3.90 -24.29%
P/NAPS 1.24 1.88 2.75 2.65 2.80 4.33 3.41 -49.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 30/05/08 29/02/08 15/11/07 08/08/07 03/05/07 26/02/07 -
Price 2.35 2.74 3.90 4.33 4.65 4.88 4.10 -
P/RPS 0.51 0.62 0.93 1.17 1.44 1.74 1.65 -54.31%
P/EPS 7.02 8.38 11.95 13.07 14.08 15.70 14.34 -37.91%
EY 14.24 11.93 8.37 7.65 7.10 6.37 6.98 60.92%
DY 2.52 3.20 2.76 2.23 2.50 2.79 3.24 -15.43%
P/NAPS 1.26 1.58 2.29 2.42 2.66 4.88 4.10 -54.49%

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