[PBSB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[PBSB] PBS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -37.67%
YoY- -8.47%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 312,567 340,101 299,361 160,446 145,314 28,533 27,533 49.86%
PBT 14,158 21,434 25,796 24,301 26,509 -2,079 -1,245 -
Tax -3,681 -3,162 -2,992 -1,788 -641 -415 243 -
NP 10,477 18,272 22,804 22,513 25,868 -2,494 -1,002 -
-
NP to SH 9,340 15,773 22,131 21,021 22,967 -2,494 -1,002 -
-
Tax Rate 26.00% 14.75% 11.60% 7.36% 2.42% - - -
Total Cost 302,090 321,829 276,557 137,933 119,446 31,027 28,535 48.12%
-
Net Worth 580,778 549,004 496,422 484,901 147,792 72,157 79,179 39.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 5,158 6,650 - - -
Div Payout % - - - 24.54% 28.96% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 580,778 549,004 496,422 484,901 147,792 72,157 79,179 39.34%
NOSH 339,636 290,478 277,330 257,926 147,792 35,028 35,034 45.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.35% 5.37% 7.62% 14.03% 17.80% -8.74% -3.64% -
ROE 1.61% 2.87% 4.46% 4.34% 15.54% -3.46% -1.27% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 92.03 117.08 107.94 62.21 98.32 81.46 78.59 2.66%
EPS 2.75 5.43 7.98 8.15 9.44 -7.12 -2.86 -
DPS 0.00 0.00 0.00 2.00 4.50 0.00 0.00 -
NAPS 1.71 1.89 1.79 1.88 1.00 2.06 2.26 -4.53%
Adjusted Per Share Value based on latest NOSH - 257,926
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 51.40 55.93 49.23 26.38 23.90 4.69 4.53 49.84%
EPS 1.54 2.59 3.64 3.46 3.78 -0.41 -0.16 -
DPS 0.00 0.00 0.00 0.85 1.09 0.00 0.00 -
NAPS 0.955 0.9028 0.8163 0.7974 0.243 0.1187 0.1302 39.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.53 2.21 4.75 2.62 2.16 1.58 1.43 -
P/RPS 1.66 1.89 4.40 4.21 2.20 1.94 1.82 -1.52%
P/EPS 55.64 40.70 59.52 32.15 13.90 -22.19 -50.00 -
EY 1.80 2.46 1.68 3.11 7.19 -4.51 -2.00 -
DY 0.00 0.00 0.00 0.76 2.08 0.00 0.00 -
P/NAPS 0.89 1.17 2.65 1.39 2.16 0.77 0.63 5.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 19/11/08 15/11/07 23/11/06 14/11/05 26/11/04 02/12/03 -
Price 1.42 1.07 4.33 3.06 1.97 1.72 1.47 -
P/RPS 1.54 0.91 4.01 4.92 2.00 2.11 1.87 -3.18%
P/EPS 51.64 19.71 54.26 37.55 12.68 -24.16 -51.40 -
EY 1.94 5.07 1.84 2.66 7.89 -4.14 -1.95 -
DY 0.00 0.00 0.00 0.65 2.28 0.00 0.00 -
P/NAPS 0.83 0.57 2.42 1.63 1.97 0.83 0.65 4.15%

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