[PBSB] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	1,189,872	1,260,946	1,268,315	745,762	635,075	108,567	110,675	48.53%
YoY %	-5.64%	-0.58%	70.07%	17.43%	484.96%	-1.90%	-	-
Horiz. %	1,075.10%	1,139.32%	1,145.98%	673.83%	573.82%	98.10%	100.00%	-
PBT	152,311	35,289	100,543	90,922	82,687	-24,396	-2,319	-
YoY %	331.61%	-64.90%	10.58%	9.96%	438.94%	-952.01%	-	-
Horiz. %	-6,567.96%	-1,521.73%	-4,335.62%	-3,920.74%	-3,565.63%	1,052.01%	100.00%	-
Tax	-10,125	-12,517	-3,643	-2,221	-1,194	6,241	-792	52.88%
YoY %	19.11%	-243.59%	-64.03%	-86.01%	-119.13%	888.01%	-	-
Horiz. %	1,278.41%	1,580.43%	459.97%	280.43%	150.76%	-788.01%	100.00%	-
NP	142,186	22,772	96,900	88,701	81,493	-18,155	-3,111	-
YoY %	524.39%	-76.50%	9.24%	8.84%	548.87%	-483.57%	-	-
Horiz. %	-4,570.43%	-731.98%	-3,114.75%	-2,851.21%	-2,619.51%	583.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,778	20,622	94,544	82,630	70,791	-18,166	-3,111	-
YoY %	577.81%	-78.19%	14.42%	16.72%	489.69%	-483.93%	-	-
Horiz. %	-4,493.02%	-662.87%	-3,039.02%	-2,656.06%	-2,275.51%	583.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.65%	35.47%	3.62%	2.44%	1.44%	-	-	-
YoY %	-81.25%	879.83%	48.36%	69.44%	0.00%	-	-	-
Horiz. %	461.81%	2,463.19%	251.39%	169.44%	100.00%	-	-	-
Total Cost	1,047,686	1,238,174	1,171,415	657,061	553,582	126,722	113,786	44.74%
YoY %	-15.38%	5.70%	78.28%	18.69%	336.85%	11.37%	-	-
Horiz. %	920.75%	1,088.16%	1,029.49%	577.45%	486.51%	111.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	738,040	339,915	500,390	265,887	437,503	51,210	75,506	46.19%
YoY %	117.12%	-32.07%	88.20%	-39.23%	754.33%	-32.18%	-	-
Horiz. %	977.46%	450.18%	662.72%	352.14%	579.43%	67.82%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	6,773	6,461	25,357	36,182	30,896	-	-	-
YoY %	4.83%	-74.52%	-29.92%	17.11%	0.00%	-	-	-
Horiz. %	21.92%	20.91%	82.07%	117.11%	100.00%	-	-	-
Div Payout %	4.85%	31.33%	26.82%	43.79%	43.64%	-	-	-
YoY %	-84.52%	16.82%	-38.75%	0.34%	0.00%	-	-	-
Horiz. %	11.11%	71.79%	61.46%	100.34%	100.00%	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	738,040	339,915	500,390	265,887	437,503	51,210	75,506	46.19%
YoY %	117.12%	-32.07%	88.20%	-39.23%	754.33%	-32.18%	-	-
Horiz. %	977.46%	450.18%	662.72%	352.14%	579.43%	67.82%	100.00%	-
NOSH	439,309	339,915	289,242	265,887	206,369	35,075	34,956	52.44%
YoY %	29.24%	17.52%	8.78%	28.84%	488.36%	0.34%	-	-
Horiz. %	1,256.75%	972.41%	827.45%	760.63%	590.37%	100.34%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	11.95%	1.81%	7.64%	11.89%	12.83%	-16.72%	-2.81%	-
YoY %	560.22%	-76.31%	-35.74%	-7.33%	176.73%	-495.02%	-	-
Horiz. %	-425.27%	-64.41%	-271.89%	-423.13%	-456.58%	595.02%	100.00%	-
ROE	18.94%	6.07%	18.89%	31.08%	16.18%	-35.47%	-4.12%	-
YoY %	212.03%	-67.87%	-39.22%	92.09%	145.62%	-760.92%	-	-
Horiz. %	-459.71%	-147.33%	-458.50%	-754.37%	-392.72%	860.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	270.85	370.96	438.49	280.48	307.74	309.52	316.61	-2.56%
YoY %	-26.99%	-15.40%	56.34%	-8.86%	-0.58%	-2.24%	-	-
Horiz. %	85.55%	117.17%	138.50%	88.59%	97.20%	97.76%	100.00%	-
EPS	31.82	6.07	32.69	31.08	34.30	-51.79	-8.90	-
YoY %	424.22%	-81.43%	5.18%	-9.39%	166.23%	-481.91%	-	-
Horiz. %	-357.53%	-68.20%	-367.30%	-349.21%	-385.39%	581.91%	100.00%	-
DPS	1.54	1.90	8.77	13.61	14.97	0.00	0.00	-
YoY %	-18.95%	-78.34%	-35.56%	-9.08%	0.00%	0.00%	-	-
Horiz. %	10.29%	12.69%	58.58%	90.92%	100.00%	-	-	-
NAPS	1.68	1.00	1.73	1.00	2.12	1.46	2.16	-4.10%
YoY %	68.00%	-42.20%	73.00%	-52.83%	45.21%	-32.41%	-	-
Horiz. %	77.78%	46.30%	80.09%	46.30%	98.15%	67.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 265,887
RPS	195.66	207.35	208.56	122.63	104.43	17.85	18.20	48.53%
YoY %	-5.64%	-0.58%	70.07%	17.43%	485.04%	-1.92%	-	-
Horiz. %	1,075.05%	1,139.29%	1,145.93%	673.79%	573.79%	98.08%	100.00%	-
EPS	22.98	3.39	15.55	13.59	11.64	-2.99	-0.51	-
YoY %	577.88%	-78.20%	14.42%	16.75%	489.30%	-486.27%	-	-
Horiz. %	-4,505.88%	-664.71%	-3,049.02%	-2,664.71%	-2,282.35%	586.27%	100.00%	-
DPS	1.11	1.06	4.17	5.95	5.08	0.00	0.00	-
YoY %	4.72%	-74.58%	-29.92%	17.13%	0.00%	0.00%	-	-
Horiz. %	21.85%	20.87%	82.09%	117.13%	100.00%	-	-	-
NAPS	1.2136	0.5589	0.8228	0.4372	0.7194	0.0842	0.1242	46.18%
YoY %	117.14%	-32.07%	88.20%	-39.23%	754.39%	-32.21%	-	-
Horiz. %	977.13%	450.00%	662.48%	352.01%	579.23%	67.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.27	0.68	3.25	4.33	2.11	1.73	1.31	-
P/RPS	0.47	0.18	0.74	1.54	0.69	0.56	0.41	2.30%
YoY %	161.11%	-75.68%	-51.95%	123.19%	23.21%	36.59%	-	-
Horiz. %	114.63%	43.90%	180.49%	375.61%	168.29%	136.59%	100.00%	-
P/EPS	3.99	11.21	9.94	13.93	6.15	-3.34	-14.72	-
YoY %	-64.41%	12.78%	-28.64%	126.50%	284.13%	77.31%	-	-
Horiz. %	-27.11%	-76.15%	-67.53%	-94.63%	-41.78%	22.69%	100.00%	-
EY	25.05	8.92	10.06	7.18	16.26	-29.94	-6.79	-
YoY %	180.83%	-11.33%	40.11%	-55.84%	154.31%	-340.94%	-	-
Horiz. %	-368.92%	-131.37%	-148.16%	-105.74%	-239.47%	440.94%	100.00%	-
DY	1.21	2.80	2.70	3.14	7.10	0.00	0.00	-
YoY %	-56.79%	3.70%	-14.01%	-55.77%	0.00%	0.00%	-	-
Horiz. %	17.04%	39.44%	38.03%	44.23%	100.00%	-	-	-
P/NAPS	0.76	0.68	1.88	4.33	1.00	1.18	0.61	3.73%
YoY %	11.76%	-63.83%	-56.58%	333.00%	-15.25%	93.44%	-	-
Horiz. %	124.59%	111.48%	308.20%	709.84%	163.93%	193.44%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	27/05/09	30/05/08	03/05/07	20/06/06	25/05/05	28/05/04	-
Price	1.00	0.97	2.74	4.88	2.71	1.76	1.13	-
P/RPS	0.37	0.26	0.62	1.74	0.88	0.57	0.36	0.45%
YoY %	42.31%	-58.06%	-64.37%	97.73%	54.39%	58.33%	-	-
Horiz. %	102.78%	72.22%	172.22%	483.33%	244.44%	158.33%	100.00%	-
P/EPS	3.14	15.99	8.38	15.70	7.90	-3.40	-12.70	-
YoY %	-80.36%	90.81%	-46.62%	98.73%	332.35%	73.23%	-	-
Horiz. %	-24.72%	-125.91%	-65.98%	-123.62%	-62.20%	26.77%	100.00%	-
EY	31.82	6.25	11.93	6.37	12.66	-29.43	-7.88	-
YoY %	409.12%	-47.61%	87.28%	-49.68%	143.02%	-273.48%	-	-
Horiz. %	-403.81%	-79.31%	-151.40%	-80.84%	-160.66%	373.48%	100.00%	-
DY	1.54	1.96	3.20	2.79	5.52	0.00	0.00	-
YoY %	-21.43%	-38.75%	14.70%	-49.46%	0.00%	0.00%	-	-
Horiz. %	27.90%	35.51%	57.97%	50.54%	100.00%	-	-	-
P/NAPS	0.60	0.97	1.58	4.88	1.28	1.21	0.52	2.41%
YoY %	-38.14%	-38.61%	-67.62%	281.25%	5.79%	132.69%	-	-
Horiz. %	115.38%	186.54%	303.85%	938.46%	246.15%	232.69%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos