[PBSB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 81.65%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 655,141 511,074 112,120 109,745 119,705 134,826 135,843 29.96%
PBT 84,332 62,573 -24,136 -2,274 -15,474 12,291 21,641 25.43%
Tax -3,033 2,083 5,219 -374 1,045 -3,642 -6,092 -10.96%
NP 81,299 64,656 -18,917 -2,648 -14,429 8,649 15,549 31.72%
-
NP to SH 75,318 55,036 -18,917 -2,648 -14,429 8,649 15,549 30.06%
-
Tax Rate 3.60% -3.33% - - - 29.63% 28.15% -
Total Cost 573,842 446,418 131,037 112,393 134,134 126,177 120,294 29.72%
-
Net Worth 469,312 261,917 51,434 76,606 79,790 90,305 81,549 33.84%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 38,259 22,238 - - - - - -
Div Payout % 50.80% 40.41% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 469,312 261,917 51,434 76,606 79,790 90,305 81,549 33.84%
NOSH 255,061 123,546 34,989 34,980 34,995 35,002 35,000 39.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.41% 12.65% -16.87% -2.41% -12.05% 6.41% 11.45% -
ROE 16.05% 21.01% -36.78% -3.46% -18.08% 9.58% 19.07% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 256.86 413.67 320.44 313.73 342.06 385.19 388.12 -6.64%
EPS 29.56 27.23 -54.05 -7.57 -41.22 24.71 45.64 -6.98%
DPS 15.00 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 2.12 1.47 2.19 2.28 2.58 2.33 -3.85%
Adjusted Per Share Value based on latest NOSH - 34,705
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 107.73 84.04 18.44 18.05 19.68 22.17 22.34 29.96%
EPS 12.39 9.05 -3.11 -0.44 -2.37 1.42 2.56 30.04%
DPS 6.29 3.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7717 0.4307 0.0846 0.126 0.1312 0.1485 0.1341 33.84%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.41 2.06 1.68 1.37 1.23 1.60 2.84 -
P/RPS 1.33 0.50 0.52 0.44 0.36 0.42 0.73 10.51%
P/EPS 11.55 4.62 -3.11 -18.10 -2.98 6.48 6.39 10.36%
EY 8.66 21.62 -32.18 -5.53 -33.52 15.44 15.64 -9.37%
DY 4.40 8.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.97 1.14 0.63 0.54 0.62 1.22 7.18%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 25/02/05 27/02/04 11/03/03 28/02/02 28/02/01 -
Price 4.10 2.24 2.24 1.38 1.08 1.67 2.30 -
P/RPS 1.60 0.54 0.70 0.44 0.32 0.43 0.59 18.08%
P/EPS 13.88 5.03 -4.14 -18.23 -2.62 6.76 5.18 17.84%
EY 7.20 19.89 -24.14 -5.49 -38.18 14.80 19.32 -15.16%
DY 3.66 8.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.06 1.52 0.63 0.47 0.65 0.99 14.48%

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