[PBA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -5.44%
YoY- -19.21%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 151,840 146,224 140,880 148,969 148,441 147,552 145,052 3.08%
PBT 46,504 40,254 32,072 51,106 52,034 49,896 53,004 -8.33%
Tax -10,508 -10,160 -10,668 -10,475 -9,064 -6,508 -2,960 132.17%
NP 35,996 30,094 21,404 40,631 42,970 43,388 50,044 -19.67%
-
NP to SH 35,996 30,094 21,404 40,631 42,970 43,388 50,044 -19.67%
-
Tax Rate 22.60% 25.24% 33.26% 20.50% 17.42% 13.04% 5.58% -
Total Cost 115,844 116,130 119,476 108,338 105,470 104,164 95,008 14.09%
-
Net Worth 509,502 505,976 495,462 489,689 489,706 473,624 463,370 6.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 11,028 - - 16,543 - - - -
Div Payout % 30.64% - - 40.72% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 509,502 505,976 495,462 489,689 489,706 473,624 463,370 6.51%
NOSH 330,845 330,703 330,308 330,871 330,882 331,206 330,978 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.71% 20.58% 15.19% 27.27% 28.95% 29.41% 34.50% -
ROE 7.06% 5.95% 4.32% 8.30% 8.77% 9.16% 10.80% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.89 44.22 42.65 45.02 44.86 44.55 43.83 3.10%
EPS 10.88 9.10 6.48 12.28 12.99 13.10 15.12 -19.65%
DPS 3.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.50 1.48 1.48 1.43 1.40 6.54%
Adjusted Per Share Value based on latest NOSH - 330,826
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.84 44.14 42.53 44.97 44.81 44.54 43.79 3.08%
EPS 10.87 9.08 6.46 12.27 12.97 13.10 15.11 -19.66%
DPS 3.33 0.00 0.00 4.99 0.00 0.00 0.00 -
NAPS 1.538 1.5274 1.4956 1.4782 1.4783 1.4297 1.3988 6.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.51 1.47 1.71 1.84 1.87 1.41 1.12 -
P/RPS 3.29 3.32 4.01 4.09 4.17 3.16 2.56 18.15%
P/EPS 13.88 16.15 26.39 14.98 14.40 10.76 7.41 51.78%
EY 7.21 6.19 3.79 6.67 6.94 9.29 13.50 -34.09%
DY 2.21 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.98 0.96 1.14 1.24 1.26 0.99 0.80 14.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 13/08/04 11/05/04 24/02/04 10/11/03 28/08/03 12/05/03 -
Price 1.57 1.46 1.65 1.73 1.84 1.65 1.25 -
P/RPS 3.42 3.30 3.87 3.84 4.10 3.70 2.85 12.88%
P/EPS 14.43 16.04 25.46 14.09 14.17 12.60 8.27 44.78%
EY 6.93 6.23 3.93 7.10 7.06 7.94 12.10 -30.96%
DY 2.12 0.00 0.00 2.89 0.00 0.00 0.00 -
P/NAPS 1.02 0.95 1.10 1.17 1.24 1.15 0.89 9.48%

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