[PBSB] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
02-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -68.21%
YoY- -235.32%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 504,530 371,789 86,723 83,941 92,470 104,218 100,514 30.83%
PBT 83,051 59,234 -3,038 -3,191 2,747 11,814 14,441 33.83%
Tax -6,564 2,000 -978 720 -921 -4,045 -4,572 6.20%
NP 76,487 61,234 -4,016 -2,471 1,826 7,769 9,869 40.65%
-
NP to SH 70,040 52,681 -4,016 -2,471 1,826 7,769 9,869 38.60%
-
Tax Rate 7.90% -3.38% - - 33.53% 34.24% 31.66% -
Total Cost 428,043 310,555 90,739 86,412 90,644 96,449 90,645 29.51%
-
Net Worth 473,822 147,792 72,126 79,099 90,250 89,238 79,791 34.55%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 25,203 17,735 - - - - - -
Div Payout % 35.98% 33.67% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 473,822 147,792 72,126 79,099 90,250 89,238 79,791 34.55%
NOSH 252,033 147,792 35,013 35,000 34,980 34,995 34,996 38.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.16% 16.47% -4.63% -2.94% 1.97% 7.45% 9.82% -
ROE 14.78% 35.65% -5.57% -3.12% 2.02% 8.71% 12.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 200.18 251.56 247.69 239.83 264.34 297.80 287.21 -5.83%
EPS 27.79 28.07 -11.47 -7.06 5.22 22.20 28.20 -0.24%
DPS 10.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.00 2.06 2.26 2.58 2.55 2.28 -3.16%
Adjusted Per Share Value based on latest NOSH - 35,034
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 82.96 61.14 14.26 13.80 15.21 17.14 16.53 30.83%
EPS 11.52 8.66 -0.66 -0.41 0.30 1.28 1.62 38.65%
DPS 4.14 2.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7791 0.243 0.1186 0.1301 0.1484 0.1467 0.1312 34.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.62 2.16 1.58 1.43 1.48 1.41 3.80 -
P/RPS 1.31 0.86 0.64 0.60 0.56 0.47 1.32 -0.12%
P/EPS 9.43 6.06 -13.78 -20.25 28.35 6.35 13.48 -5.77%
EY 10.61 16.50 -7.26 -4.94 3.53 15.74 7.42 6.13%
DY 3.82 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.16 0.77 0.63 0.57 0.55 1.67 -3.01%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 14/11/05 26/11/04 02/12/03 29/11/02 29/11/01 29/11/00 -
Price 3.06 1.97 1.72 1.47 1.37 1.69 3.33 -
P/RPS 1.53 0.78 0.69 0.61 0.52 0.57 1.16 4.72%
P/EPS 11.01 5.53 -15.00 -20.82 26.25 7.61 11.81 -1.16%
EY 9.08 18.09 -6.67 -4.80 3.81 13.14 8.47 1.16%
DY 3.27 6.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.97 0.83 0.65 0.53 0.66 1.46 1.85%

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