[PBA] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -11.25%
YoY- -29.11%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 177,164 187,857 190,141 188,928 192,288 181,549 181,241 -1.50%
PBT 8,588 27,779 30,206 36,258 39,132 51,595 50,681 -69.34%
Tax 3,520 3,519 -2,108 -4,900 -3,800 -7,622 -10,481 -
NP 12,108 31,298 28,098 31,358 35,332 43,973 40,200 -55.03%
-
NP to SH 12,108 31,298 28,098 31,358 35,332 43,973 40,200 -55.03%
-
Tax Rate -40.99% -12.67% 6.98% 13.51% 9.71% 14.77% 20.68% -
Total Cost 165,056 156,559 162,042 157,570 156,956 137,576 141,041 11.04%
-
Net Worth 628,684 622,667 619,628 629,811 621,949 609,287 331,108 53.27%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 12,420 9,940 - - 8,576 - -
Div Payout % - 39.68% 35.38% - - 19.50% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 628,684 622,667 619,628 629,811 621,949 609,287 331,108 53.27%
NOSH 332,637 331,206 331,352 331,479 330,823 331,134 331,108 0.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.83% 16.66% 14.78% 16.60% 18.37% 24.22% 22.18% -
ROE 1.93% 5.03% 4.53% 4.98% 5.68% 7.22% 12.14% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 53.26 56.72 57.38 57.00 58.12 54.83 54.74 -1.80%
EPS 3.64 9.45 8.48 9.46 10.68 13.28 12.15 -55.19%
DPS 0.00 3.75 3.00 0.00 0.00 2.59 0.00 -
NAPS 1.89 1.88 1.87 1.90 1.88 1.84 1.00 52.80%
Adjusted Per Share Value based on latest NOSH - 330,945
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 53.48 56.71 57.40 57.03 58.05 54.80 54.71 -1.50%
EPS 3.66 9.45 8.48 9.47 10.67 13.27 12.14 -55.00%
DPS 0.00 3.75 3.00 0.00 0.00 2.59 0.00 -
NAPS 1.8978 1.8796 1.8705 1.9012 1.8775 1.8392 0.9995 53.27%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.95 0.86 0.90 1.01 1.02 1.20 1.30 -
P/RPS 1.78 1.52 1.57 1.77 1.75 2.19 2.37 -17.36%
P/EPS 26.10 9.10 10.61 10.68 9.55 9.04 10.71 80.99%
EY 3.83 10.99 9.42 9.37 10.47 11.07 9.34 -44.77%
DY 0.00 4.36 3.33 0.00 0.00 2.16 0.00 -
P/NAPS 0.50 0.46 0.48 0.53 0.54 0.65 1.30 -47.08%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 12/05/09 12/02/09 24/11/08 22/08/08 22/05/08 04/02/08 26/10/07 -
Price 0.95 0.90 0.88 0.94 0.99 1.24 1.28 -
P/RPS 1.78 1.59 1.53 1.65 1.70 2.26 2.34 -16.65%
P/EPS 26.10 9.52 10.38 9.94 9.27 9.34 10.54 82.93%
EY 3.83 10.50 9.64 10.06 10.79 10.71 9.49 -45.35%
DY 0.00 4.17 3.41 0.00 0.00 2.09 0.00 -
P/NAPS 0.50 0.48 0.47 0.49 0.53 0.67 1.28 -46.53%

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