[PBSB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
02-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.14%
YoY- -235.32%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 672,706 495,718 115,630 111,921 123,293 138,957 134,018 30.83%
PBT 110,734 78,978 -4,050 -4,254 3,662 15,752 19,254 33.83%
Tax -8,752 2,666 -1,304 960 -1,228 -5,393 -6,096 6.20%
NP 101,982 81,645 -5,354 -3,294 2,434 10,358 13,158 40.65%
-
NP to SH 93,386 70,241 -5,354 -3,294 2,434 10,358 13,158 38.60%
-
Tax Rate 7.90% -3.38% - - 33.53% 34.24% 31.66% -
Total Cost 570,724 414,073 120,985 115,215 120,858 128,598 120,860 29.51%
-
Net Worth 473,822 147,792 72,126 79,099 90,250 89,238 79,791 34.55%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 33,604 23,646 - - - - - -
Div Payout % 35.98% 33.67% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 473,822 147,792 72,126 79,099 90,250 89,238 79,791 34.55%
NOSH 252,033 147,792 35,013 34,999 34,980 34,995 34,996 38.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.16% 16.47% -4.63% -2.94% 1.97% 7.45% 9.82% -
ROE 19.71% 47.53% -7.42% -4.17% 2.70% 11.61% 16.49% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 266.91 335.41 330.25 319.78 352.46 397.07 382.95 -5.83%
EPS 37.05 37.43 -15.29 -9.41 6.96 29.60 37.60 -0.24%
DPS 13.33 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.00 2.06 2.26 2.58 2.55 2.28 -3.16%
Adjusted Per Share Value based on latest NOSH - 35,034
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 110.62 81.51 19.01 18.40 20.27 22.85 22.04 30.83%
EPS 15.36 11.55 -0.88 -0.54 0.40 1.70 2.16 38.65%
DPS 5.53 3.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7791 0.243 0.1186 0.1301 0.1484 0.1467 0.1312 34.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.62 2.16 1.58 1.43 1.48 1.41 3.80 -
P/RPS 0.98 0.64 0.48 0.45 0.42 0.36 0.99 -0.16%
P/EPS 7.07 4.54 -10.33 -15.19 21.26 4.76 10.11 -5.78%
EY 14.14 22.00 -9.68 -6.58 4.70 20.99 9.89 6.13%
DY 5.09 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.16 0.77 0.63 0.57 0.55 1.67 -3.01%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 29/11/01 29/11/00 -
Price 3.06 1.97 1.72 1.47 1.37 1.69 3.33 -
P/RPS 1.15 0.59 0.52 0.46 0.39 0.43 0.87 4.75%
P/EPS 8.26 4.15 -11.25 -15.62 19.68 5.71 8.86 -1.16%
EY 12.11 24.13 -8.89 -6.40 5.08 17.51 11.29 1.17%
DY 4.36 8.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.97 0.83 0.65 0.53 0.66 1.46 1.85%

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