[PBSB] YoY 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- -39.36%
YoY- -245.01%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 160,446 145,314 28,533 27,533 32,123 33,551 36,832 27.78%
PBT 24,301 26,509 -2,079 -1,245 1,195 2,260 4,934 30.42%
Tax -1,788 -641 -415 243 -504 -793 -2,120 -2.79%
NP 22,513 25,868 -2,494 -1,002 691 1,467 2,814 41.40%
-
NP to SH 21,021 22,967 -2,494 -1,002 691 1,467 2,814 39.79%
-
Tax Rate 7.36% 2.42% - - 42.18% 35.09% 42.97% -
Total Cost 137,933 119,446 31,027 28,535 31,432 32,084 34,018 26.26%
-
Net Worth 484,901 147,792 72,157 79,179 90,496 93,521 79,799 35.06%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,158 6,650 - - - - - -
Div Payout % 24.54% 28.96% - - - - - -
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 484,901 147,792 72,157 79,179 90,496 93,521 79,799 35.06%
NOSH 257,926 147,792 35,028 35,034 35,076 36,675 35,000 39.47%
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 14.03% 17.80% -8.74% -3.64% 2.15% 4.37% 7.64% -
ROE 4.34% 15.54% -3.46% -1.27% 0.76% 1.57% 3.53% -
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 62.21 98.32 81.46 78.59 91.58 91.48 105.23 -8.38%
EPS 8.15 9.44 -7.12 -2.86 1.97 4.00 8.00 0.30%
DPS 2.00 4.50 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 26.38 23.90 4.69 4.53 5.28 5.52 6.06 27.76%
EPS 3.46 3.78 -0.41 -0.16 0.11 0.24 0.46 39.95%
DPS 0.85 1.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7974 0.243 0.1187 0.1302 0.1488 0.1538 0.1312 35.07%
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 4.21 2.20 1.94 1.82 1.62 1.54 3.61 2.59%
P/EPS 32.15 13.90 -22.19 -50.00 75.13 35.25 47.26 -6.21%
EY 3.11 7.19 -4.51 -2.00 1.33 2.84 2.12 6.59%
DY 0.76 2.08 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 4.92 2.00 2.11 1.87 1.50 1.85 3.16 7.65%
P/EPS 37.55 12.68 -24.16 -51.40 69.54 42.25 41.42 -1.62%
EY 2.66 7.89 -4.14 -1.95 1.44 2.37 2.41 1.65%
DY 0.65 2.28 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