[PBA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13.84%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 181,241 180,162 175,444 172,057 172,969 169,432 162,700 7.45%
PBT 50,681 54,202 52,600 43,763 47,512 44,522 37,240 22.78%
Tax -10,481 -9,970 -10,856 -10,874 -9,341 -8,792 -4,784 68.60%
NP 40,200 44,232 41,744 32,889 38,170 35,730 32,456 15.31%
-
NP to SH 40,200 44,232 41,744 32,889 38,170 35,730 32,456 15.31%
-
Tax Rate 20.68% 18.39% 20.64% 24.85% 19.66% 19.75% 12.85% -
Total Cost 141,041 135,930 133,700 139,168 134,798 133,702 130,244 5.44%
-
Net Worth 331,108 331,011 331,540 523,211 536,154 535,949 543,141 -28.08%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 16,623 11,031 - - -
Div Payout % - - - 50.54% 28.90% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 331,108 331,011 331,540 523,211 536,154 535,949 543,141 -28.08%
NOSH 331,108 331,011 331,540 331,146 330,959 330,833 331,183 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.18% 24.55% 23.79% 19.12% 22.07% 21.09% 19.95% -
ROE 12.14% 13.36% 12.59% 6.29% 7.12% 6.67% 5.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.74 54.43 52.92 51.96 52.26 51.21 49.13 7.46%
EPS 12.15 13.36 12.60 9.93 11.53 10.80 9.80 15.39%
DPS 0.00 0.00 0.00 5.02 3.33 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.58 1.62 1.62 1.64 -28.07%
Adjusted Per Share Value based on latest NOSH - 331,651
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.71 54.39 52.96 51.94 52.21 51.15 49.11 7.45%
EPS 12.14 13.35 12.60 9.93 11.52 10.79 9.80 15.32%
DPS 0.00 0.00 0.00 5.02 3.33 0.00 0.00 -
NAPS 0.9995 0.9992 1.0008 1.5794 1.6185 1.6179 1.6396 -28.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.29 1.20 1.22 1.21 1.37 1.35 -
P/RPS 2.37 2.37 2.27 2.35 2.32 2.68 2.75 -9.43%
P/EPS 10.71 9.65 9.53 12.28 10.49 12.69 13.78 -15.45%
EY 9.34 10.36 10.49 8.14 9.53 7.88 7.26 18.26%
DY 0.00 0.00 0.00 4.11 2.75 0.00 0.00 -
P/NAPS 1.30 1.29 1.20 0.77 0.75 0.85 0.82 35.92%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/10/07 02/08/07 24/05/07 13/02/07 09/11/06 24/08/06 18/05/06 -
Price 1.28 1.28 1.20 1.22 1.18 1.25 1.39 -
P/RPS 2.34 2.35 2.27 2.35 2.26 2.44 2.83 -11.89%
P/EPS 10.54 9.58 9.53 12.28 10.23 11.57 14.18 -17.92%
EY 9.49 10.44 10.49 8.14 9.77 8.64 7.05 21.89%
DY 0.00 0.00 0.00 4.11 2.82 0.00 0.00 -
P/NAPS 1.28 1.28 1.20 0.77 0.73 0.77 0.85 31.34%

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