[PBSB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -95.87%
YoY- -229.31%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 344,084 226,475 58,171 56,409 59,729 70,667 63,682 32.45%
PBT 58,750 32,725 -959 -1,946 1,553 9,554 9,507 35.44%
Tax -4,776 2,641 -562 477 -417 -3,252 -2,452 11.74%
NP 53,974 35,366 -1,521 -1,469 1,136 6,302 7,055 40.35%
-
NP to SH 49,019 29,714 -1,521 -1,469 1,136 6,302 7,055 38.11%
-
Tax Rate 8.13% -8.07% - - 26.85% 34.04% 25.79% -
Total Cost 290,110 191,109 59,692 57,878 58,593 64,365 56,627 31.28%
-
Net Worth 468,426 94,450 75,175 80,445 89,758 87,877 76,989 35.09%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 16,581 7,083 - - - - - -
Div Payout % 33.83% 23.84% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 468,426 94,450 75,175 80,445 89,758 87,877 76,989 35.09%
NOSH 207,268 94,450 34,965 34,976 35,061 35,011 34,995 34.49%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.69% 15.62% -2.61% -2.60% 1.90% 8.92% 11.08% -
ROE 10.46% 31.46% -2.02% -1.83% 1.27% 7.17% 9.16% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 166.01 239.78 166.37 161.28 170.35 201.84 181.97 -1.51%
EPS 23.65 23.37 -4.35 -4.20 3.24 18.00 20.16 2.69%
DPS 8.00 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.00 2.15 2.30 2.56 2.51 2.20 0.44%
Adjusted Per Share Value based on latest NOSH - 35,073
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 56.58 37.24 9.57 9.28 9.82 11.62 10.47 32.45%
EPS 8.06 4.89 -0.25 -0.24 0.19 1.04 1.16 38.11%
DPS 2.73 1.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7703 0.1553 0.1236 0.1323 0.1476 0.1445 0.1266 35.09%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.14 1.70 1.06 1.38 1.77 1.64 4.16 -
P/RPS 1.89 0.71 0.64 0.86 1.04 0.81 2.29 -3.14%
P/EPS 13.28 5.40 -24.37 -32.86 54.63 9.11 20.63 -7.07%
EY 7.53 18.51 -4.10 -3.04 1.83 10.98 4.85 7.60%
DY 2.55 4.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.70 0.49 0.60 0.69 0.65 1.89 -4.99%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 18/08/00 -
Price 3.00 2.24 1.53 1.41 1.75 1.73 4.47 -
P/RPS 1.81 0.93 0.92 0.87 1.03 0.86 2.46 -4.98%
P/EPS 12.68 7.12 -35.17 -33.57 54.01 9.61 22.17 -8.88%
EY 7.88 14.04 -2.84 -2.98 1.85 10.40 4.51 9.74%
DY 2.67 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.24 0.71 0.61 0.68 0.69 2.03 -6.80%

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