[PBSB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 120.55%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 343,216 407,465 336,824 195,113 201,505 29,667 28,159 51.64%
PBT 34,177 51,834 46,377 39,914 34,003 59 -973 -
Tax -3,832 -2,585 -1,140 -2,325 1,815 -367 254 -
NP 30,345 49,249 45,237 37,589 35,818 -308 -719 -
-
NP to SH 26,813 44,160 41,883 33,727 30,177 -308 -719 -
-
Tax Rate 11.21% 4.99% 2.46% 5.83% -5.34% 622.03% - -
Total Cost 312,871 358,216 291,587 157,524 165,687 29,975 28,878 48.69%
-
Net Worth 566,806 538,254 480,939 472,261 142,210 75,250 80,668 38.35%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 8,244 12,537 10,665 - - -
Div Payout % - - 19.69% 37.17% 35.34% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 566,806 538,254 480,939 472,261 142,210 75,250 80,668 38.35%
NOSH 339,405 289,384 274,822 208,965 142,210 35,000 35,073 45.92%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.84% 12.09% 13.43% 19.27% 17.78% -1.04% -2.55% -
ROE 4.73% 8.20% 8.71% 7.14% 21.22% -0.41% -0.89% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 101.12 140.80 122.56 93.37 141.70 84.76 80.29 3.91%
EPS 7.90 15.26 15.24 16.14 14.53 -0.88 -2.05 -
DPS 0.00 0.00 3.00 6.00 7.50 0.00 0.00 -
NAPS 1.67 1.86 1.75 2.26 1.00 2.15 2.30 -5.19%
Adjusted Per Share Value based on latest NOSH - 208,965
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 56.44 67.00 55.39 32.08 33.14 4.88 4.63 51.64%
EPS 4.41 7.26 6.89 5.55 4.96 -0.05 -0.12 -
DPS 0.00 0.00 1.36 2.06 1.75 0.00 0.00 -
NAPS 0.932 0.8851 0.7908 0.7766 0.2338 0.1237 0.1326 38.36%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.16 2.30 4.90 3.14 1.70 1.06 1.38 -
P/RPS 1.15 1.63 4.00 3.36 1.20 1.25 1.72 -6.48%
P/EPS 14.68 15.07 32.15 19.45 8.01 -120.45 -67.32 -
EY 6.81 6.63 3.11 5.14 12.48 -0.83 -1.49 -
DY 0.00 0.00 0.61 1.91 4.41 0.00 0.00 -
P/NAPS 0.69 1.24 2.80 1.39 1.70 0.49 0.60 2.35%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 20/08/08 08/08/07 29/08/06 05/08/05 27/08/04 29/08/03 -
Price 1.47 2.35 4.65 3.00 2.24 1.53 1.41 -
P/RPS 1.45 1.67 3.79 3.21 1.58 1.81 1.76 -3.17%
P/EPS 18.61 15.40 30.51 18.59 10.56 -173.86 -68.78 -
EY 5.37 6.49 3.28 5.38 9.47 -0.58 -1.45 -
DY 0.00 0.00 0.65 2.00 3.35 0.00 0.00 -
P/NAPS 0.88 1.26 2.66 1.33 2.24 0.71 0.61 6.29%

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