[PBSB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -76.02%
YoY- -62.53%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,167,702 672,706 495,718 115,630 111,921 123,293 138,957 42.56%
PBT 130,132 110,734 78,978 -4,050 -4,254 3,662 15,752 42.15%
Tax -7,694 -8,752 2,666 -1,304 960 -1,228 -5,393 6.09%
NP 122,437 101,982 81,645 -5,354 -3,294 2,434 10,358 50.90%
-
NP to SH 115,490 93,386 70,241 -5,354 -3,294 2,434 10,358 49.43%
-
Tax Rate 5.91% 7.90% -3.38% - - 33.53% 34.24% -
Total Cost 1,045,265 570,724 414,073 120,985 115,215 120,858 128,598 41.77%
-
Net Worth 487,672 473,822 147,792 72,126 79,099 90,250 89,238 32.70%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 18,162 33,604 23,646 - - - - -
Div Payout % 15.73% 35.98% 33.67% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 487,672 473,822 147,792 72,126 79,099 90,250 89,238 32.70%
NOSH 272,442 252,033 147,792 35,013 34,999 34,980 34,995 40.75%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.49% 15.16% 16.47% -4.63% -2.94% 1.97% 7.45% -
ROE 23.68% 19.71% 47.53% -7.42% -4.17% 2.70% 11.61% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 428.60 266.91 335.41 330.25 319.78 352.46 397.07 1.28%
EPS 42.35 37.05 37.43 -15.29 -9.41 6.96 29.60 6.14%
DPS 6.67 13.33 16.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.88 1.00 2.06 2.26 2.58 2.55 -5.72%
Adjusted Per Share Value based on latest NOSH - 35,028
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 192.01 110.62 81.51 19.01 18.40 20.27 22.85 42.56%
EPS 18.99 15.36 11.55 -0.88 -0.54 0.40 1.70 49.48%
DPS 2.99 5.53 3.89 0.00 0.00 0.00 0.00 -
NAPS 0.8019 0.7791 0.243 0.1186 0.1301 0.1484 0.1467 32.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 4.75 2.62 2.16 1.58 1.43 1.48 1.41 -
P/RPS 1.11 0.98 0.64 0.48 0.45 0.42 0.36 20.63%
P/EPS 11.21 7.07 4.54 -10.33 -15.19 21.26 4.76 15.33%
EY 8.92 14.14 22.00 -9.68 -6.58 4.70 20.99 -13.28%
DY 1.40 5.09 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.39 2.16 0.77 0.63 0.57 0.55 29.94%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 29/11/01 -
Price 4.33 3.06 1.97 1.72 1.47 1.37 1.69 -
P/RPS 1.01 1.15 0.59 0.52 0.46 0.39 0.43 15.28%
P/EPS 10.21 8.26 4.15 -11.25 -15.62 19.68 5.71 10.16%
EY 9.79 12.11 24.13 -8.89 -6.40 5.08 17.51 -9.23%
DY 1.54 4.36 8.12 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.63 1.97 0.83 0.65 0.53 0.66 24.16%

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