[PBSB] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 60.74%
YoY- -76.5%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 371,789 86,723 83,941 92,470 104,218 100,514 73,241 -1.71%
PBT 59,234 -3,038 -3,191 2,747 11,814 14,441 7,918 -2.11%
Tax 2,000 -978 720 -921 -4,045 -4,572 -23 -
NP 61,234 -4,016 -2,471 1,826 7,769 9,869 7,895 -2.15%
-
NP to SH 52,681 -4,016 -2,471 1,826 7,769 9,869 7,895 -1.99%
-
Tax Rate -3.38% - - 33.53% 34.24% 31.66% 0.29% -
Total Cost 310,555 90,739 86,412 90,644 96,449 90,645 65,346 -1.64%
-
Net Worth 147,792 72,126 79,099 90,250 89,238 79,791 65,091 -0.86%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 17,735 - - - - - - -100.00%
Div Payout % 33.67% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 147,792 72,126 79,099 90,250 89,238 79,791 65,091 -0.86%
NOSH 147,792 35,013 35,000 34,980 34,995 34,996 34,995 -1.51%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.47% -4.63% -2.94% 1.97% 7.45% 9.82% 10.78% -
ROE 35.65% -5.57% -3.12% 2.02% 8.71% 12.37% 12.13% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 251.56 247.69 239.83 264.34 297.80 287.21 209.29 -0.19%
EPS 28.07 -11.47 -7.06 5.22 22.20 28.20 22.56 -0.23%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 2.06 2.26 2.58 2.55 2.28 1.86 0.66%
Adjusted Per Share Value based on latest NOSH - 35,076
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 61.14 14.26 13.80 15.21 17.14 16.53 12.04 -1.71%
EPS 8.66 -0.66 -0.41 0.30 1.28 1.62 1.30 -1.99%
DPS 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.243 0.1186 0.1301 0.1484 0.1467 0.1312 0.107 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.16 1.58 1.43 1.48 1.41 3.80 0.00 -
P/RPS 0.86 0.64 0.60 0.56 0.47 1.32 0.00 -100.00%
P/EPS 6.06 -13.78 -20.25 28.35 6.35 13.48 0.00 -100.00%
EY 16.50 -7.26 -4.94 3.53 15.74 7.42 0.00 -100.00%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.16 0.77 0.63 0.57 0.55 1.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/11/05 26/11/04 02/12/03 29/11/02 29/11/01 29/11/00 24/11/99 -
Price 1.97 1.72 1.47 1.37 1.69 3.33 0.00 -
P/RPS 0.78 0.69 0.61 0.52 0.57 1.16 0.00 -100.00%
P/EPS 5.53 -15.00 -20.82 26.25 7.61 11.81 0.00 -100.00%
EY 18.09 -6.67 -4.80 3.81 13.14 8.47 0.00 -100.00%
DY 6.09 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.97 0.83 0.65 0.53 0.66 1.46 0.00 -100.00%

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