[PBSB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PBSB] PBS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 13.21%
YoY- 84.21%
Quarter Report
Latest QR
Upcoming QR
PBSB's Result
PBSB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 887,473 628,683 280,405 112,183 116,418 124,234 143,866 35.40%
PBT 97,385 88,598 9,548 -1,287 -18,973 5,614 20,874 29.24%
Tax -1,036 -5,334 8,423 -1,413 1,877 -2,134 -5,653 -24.62%
NP 96,349 83,264 17,971 -2,700 -17,096 3,480 15,221 35.98%
-
NP to SH 90,786 74,341 12,319 -2,700 -17,096 3,480 15,221 34.64%
-
Tax Rate 1.06% 6.02% -88.22% - - 38.01% 27.08% -
Total Cost 791,124 545,419 262,434 114,883 133,514 120,754 128,645 35.33%
-
Net Worth 480,939 472,261 142,210 75,250 80,668 89,550 87,849 32.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 31,889 32,768 10,665 - - - - -
Div Payout % 35.13% 44.08% 86.58% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 480,939 472,261 142,210 75,250 80,668 89,550 87,849 32.74%
NOSH 274,822 208,965 142,210 35,000 35,073 34,980 34,999 40.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.86% 13.24% 6.41% -2.41% -14.69% 2.80% 10.58% -
ROE 18.88% 15.74% 8.66% -3.59% -21.19% 3.89% 17.33% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 322.93 300.86 197.18 320.52 331.93 355.15 411.05 -3.93%
EPS 33.03 35.58 8.66 -7.71 -48.74 9.95 43.49 -4.47%
DPS 11.60 15.68 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.26 1.00 2.15 2.30 2.56 2.51 -5.83%
Adjusted Per Share Value based on latest NOSH - 35,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 145.93 103.38 46.11 18.45 19.14 20.43 23.66 35.40%
EPS 14.93 12.22 2.03 -0.44 -2.81 0.57 2.50 34.67%
DPS 5.24 5.39 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.7908 0.7766 0.2338 0.1237 0.1326 0.1473 0.1445 32.73%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.90 3.14 1.70 1.06 1.38 1.77 1.64 -
P/RPS 1.52 1.04 0.86 0.33 0.42 0.50 0.40 24.90%
P/EPS 14.83 8.83 19.62 -13.74 -2.83 17.79 3.77 25.62%
EY 6.74 11.33 5.10 -7.28 -35.32 5.62 26.52 -20.40%
DY 2.37 4.99 4.41 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.39 1.70 0.49 0.60 0.69 0.65 27.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 08/08/07 29/08/06 05/08/05 27/08/04 29/08/03 28/08/02 17/08/01 -
Price 4.65 3.00 2.24 1.53 1.41 1.75 1.73 -
P/RPS 1.44 1.00 1.14 0.48 0.42 0.49 0.42 22.78%
P/EPS 14.08 8.43 25.86 -19.83 -2.89 17.59 3.98 23.42%
EY 7.10 11.86 3.87 -5.04 -34.57 5.68 25.14 -18.99%
DY 2.50 5.23 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.33 2.24 0.71 0.61 0.68 0.69 25.20%

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