[PBSB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -10.55%
YoY- -591.26%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 628,683 280,405 112,183 116,418 124,234 143,866 126,326 30.64%
PBT 88,598 9,548 -1,287 -18,973 5,614 20,874 20,743 27.36%
Tax -5,334 8,423 -1,413 1,877 -2,134 -5,653 -3,745 6.06%
NP 83,264 17,971 -2,700 -17,096 3,480 15,221 16,998 30.30%
-
NP to SH 74,341 12,319 -2,700 -17,096 3,480 15,221 16,998 27.86%
-
Tax Rate 6.02% -88.22% - - 38.01% 27.08% 18.05% -
Total Cost 545,419 262,434 114,883 133,514 120,754 128,645 109,328 30.70%
-
Net Worth 472,261 142,210 75,250 80,668 89,550 87,849 76,990 35.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 32,768 10,665 - - - - - -
Div Payout % 44.08% 86.58% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 472,261 142,210 75,250 80,668 89,550 87,849 76,990 35.27%
NOSH 208,965 142,210 35,000 35,073 34,980 34,999 34,995 34.67%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.24% 6.41% -2.41% -14.69% 2.80% 10.58% 13.46% -
ROE 15.74% 8.66% -3.59% -21.19% 3.89% 17.33% 22.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 300.86 197.18 320.52 331.93 355.15 411.05 360.98 -2.98%
EPS 35.58 8.66 -7.71 -48.74 9.95 43.49 48.57 -5.05%
DPS 15.68 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 1.00 2.15 2.30 2.56 2.51 2.20 0.44%
Adjusted Per Share Value based on latest NOSH - 35,073
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 103.38 46.11 18.45 19.14 20.43 23.66 20.77 30.65%
EPS 12.22 2.03 -0.44 -2.81 0.57 2.50 2.80 27.82%
DPS 5.39 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7766 0.2338 0.1237 0.1326 0.1473 0.1445 0.1266 35.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.14 1.70 1.06 1.38 1.77 1.64 4.16 -
P/RPS 1.04 0.86 0.33 0.42 0.50 0.40 1.15 -1.66%
P/EPS 8.83 19.62 -13.74 -2.83 17.79 3.77 8.56 0.51%
EY 11.33 5.10 -7.28 -35.32 5.62 26.52 11.68 -0.50%
DY 4.99 4.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.70 0.49 0.60 0.69 0.65 1.89 -4.99%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 18/08/00 -
Price 3.00 2.24 1.53 1.41 1.75 1.73 4.47 -
P/RPS 1.00 1.14 0.48 0.42 0.49 0.42 1.24 -3.52%
P/EPS 8.43 25.86 -19.83 -2.89 17.59 3.98 9.20 -1.44%
EY 11.86 3.87 -5.04 -34.57 5.68 25.14 10.87 1.46%
DY 5.23 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.24 0.71 0.61 0.68 0.69 2.03 -6.80%

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