[PBSB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PBSB] PBS BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -83.23%
YoY- -61.73%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 958,368 595,884 99,880 112,664 110,168 122,484 129,984 39.48%
PBT 101,704 75,344 -5,112 -4,072 -3,892 1,204 19,452 31.72%
Tax -6,556 -9,804 3,304 -780 892 -316 -6,452 0.26%
NP 95,148 65,540 -1,808 -4,852 -3,000 888 13,000 39.31%
-
NP to SH 90,416 61,168 -1,852 -4,852 -3,000 888 13,000 38.14%
-
Tax Rate 6.45% 13.01% - - - 26.25% 33.17% -
Total Cost 863,220 530,344 101,688 117,516 113,168 121,596 116,984 39.50%
-
Net Worth 265,887 437,503 51,210 75,506 81,308 89,152 84,752 20.98%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 21,271 16,509 - - - - - -
Div Payout % 23.53% 26.99% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 265,887 437,503 51,210 75,506 81,308 89,152 84,752 20.98%
NOSH 265,887 206,369 35,075 34,956 35,046 35,238 35,021 40.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.93% 11.00% -1.81% -4.31% -2.72% 0.72% 10.00% -
ROE 34.01% 13.98% -3.62% -6.43% -3.69% 1.00% 15.34% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 360.44 288.75 284.76 322.30 314.35 347.59 371.15 -0.48%
EPS 34.04 29.64 -3.96 -13.88 -8.56 2.52 37.12 -1.43%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 2.12 1.46 2.16 2.32 2.53 2.42 -13.69%
Adjusted Per Share Value based on latest NOSH - 34,956
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 157.59 97.99 16.42 18.53 18.12 20.14 21.37 39.49%
EPS 14.87 10.06 -0.30 -0.80 -0.49 0.15 2.14 38.11%
DPS 3.50 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4372 0.7194 0.0842 0.1242 0.1337 0.1466 0.1394 20.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.33 2.11 1.73 1.31 1.10 1.83 1.20 -
P/RPS 1.20 0.73 0.61 0.41 0.35 0.53 0.32 24.63%
P/EPS 12.73 7.12 -32.77 -9.44 -12.85 72.62 3.23 25.66%
EY 7.85 14.05 -3.05 -10.60 -7.78 1.38 30.93 -20.42%
DY 1.85 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 1.00 1.18 0.61 0.47 0.72 0.50 43.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/05/07 20/06/06 25/05/05 28/05/04 30/05/03 31/05/02 30/05/01 -
Price 4.88 2.71 1.76 1.13 1.13 1.76 1.86 -
P/RPS 1.35 0.94 0.62 0.35 0.36 0.51 0.50 17.99%
P/EPS 14.35 9.14 -33.33 -8.14 -13.20 69.84 5.01 19.16%
EY 6.97 10.94 -3.00 -12.28 -7.58 1.43 19.96 -16.07%
DY 1.64 2.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.28 1.21 0.52 0.49 0.70 0.77 36.01%

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