[PBSB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.39%
YoY- -3.54%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 576,416 344,084 226,475 58,171 56,409 59,729 70,667 41.85%
PBT 71,803 58,750 32,725 -959 -1,946 1,553 9,554 39.93%
Tax -2,779 -4,776 2,641 -562 477 -417 -3,252 -2.58%
NP 69,024 53,974 35,366 -1,521 -1,469 1,136 6,302 48.99%
-
NP to SH 64,487 49,019 29,714 -1,521 -1,469 1,136 6,302 47.31%
-
Tax Rate 3.87% 8.13% -8.07% - - 26.85% 34.04% -
Total Cost 507,392 290,110 191,109 59,692 57,878 58,593 64,365 41.05%
-
Net Worth 473,076 468,426 94,450 75,175 80,445 89,758 87,877 32.36%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 13,516 16,581 7,083 - - - - -
Div Payout % 20.96% 33.83% 23.84% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 473,076 468,426 94,450 75,175 80,445 89,758 87,877 32.36%
NOSH 270,329 207,268 94,450 34,965 34,976 35,061 35,011 40.56%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.97% 15.69% 15.62% -2.61% -2.60% 1.90% 8.92% -
ROE 13.63% 10.46% 31.46% -2.02% -1.83% 1.27% 7.17% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 213.23 166.01 239.78 166.37 161.28 170.35 201.84 0.91%
EPS 23.86 23.65 23.37 -4.35 -4.20 3.24 18.00 4.80%
DPS 5.00 8.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.26 1.00 2.15 2.30 2.56 2.51 -5.83%
Adjusted Per Share Value based on latest NOSH - 35,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 94.78 56.58 37.24 9.57 9.28 9.82 11.62 41.85%
EPS 10.60 8.06 4.89 -0.25 -0.24 0.19 1.04 47.22%
DPS 2.22 2.73 1.16 0.00 0.00 0.00 0.00 -
NAPS 0.7779 0.7703 0.1553 0.1236 0.1323 0.1476 0.1445 32.36%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.90 3.14 1.70 1.06 1.38 1.77 1.64 -
P/RPS 2.30 1.89 0.71 0.64 0.86 1.04 0.81 18.98%
P/EPS 20.54 13.28 5.40 -24.37 -32.86 54.63 9.11 14.50%
EY 4.87 7.53 18.51 -4.10 -3.04 1.83 10.98 -12.66%
DY 1.02 2.55 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.39 1.70 0.49 0.60 0.69 0.65 27.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 29/08/06 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 -
Price 4.65 3.00 2.24 1.53 1.41 1.75 1.73 -
P/RPS 2.18 1.81 0.93 0.92 0.87 1.03 0.86 16.76%
P/EPS 19.49 12.68 7.12 -35.17 -33.57 54.01 9.61 12.50%
EY 5.13 7.88 14.04 -2.84 -2.98 1.85 10.40 -11.10%
DY 1.08 2.67 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.33 2.24 0.71 0.61 0.68 0.69 25.20%

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