[PBA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.39%
YoY- 33.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 190,141 188,928 192,288 181,549 181,241 180,162 175,444 5.49%
PBT 30,206 36,258 39,132 51,595 50,681 54,202 52,600 -30.84%
Tax -2,108 -4,900 -3,800 -7,622 -10,481 -9,970 -10,856 -66.36%
NP 28,098 31,358 35,332 43,973 40,200 44,232 41,744 -23.13%
-
NP to SH 28,098 31,358 35,332 43,973 40,200 44,232 41,744 -23.13%
-
Tax Rate 6.98% 13.51% 9.71% 14.77% 20.68% 18.39% 20.64% -
Total Cost 162,042 157,570 156,956 137,576 141,041 135,930 133,700 13.63%
-
Net Worth 619,628 629,811 621,949 609,287 331,108 331,011 331,540 51.55%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,940 - - 8,576 - - - -
Div Payout % 35.38% - - 19.50% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 619,628 629,811 621,949 609,287 331,108 331,011 331,540 51.55%
NOSH 331,352 331,479 330,823 331,134 331,108 331,011 331,540 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.78% 16.60% 18.37% 24.22% 22.18% 24.55% 23.79% -
ROE 4.53% 4.98% 5.68% 7.22% 12.14% 13.36% 12.59% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 57.38 57.00 58.12 54.83 54.74 54.43 52.92 5.52%
EPS 8.48 9.46 10.68 13.28 12.15 13.36 12.60 -23.14%
DPS 3.00 0.00 0.00 2.59 0.00 0.00 0.00 -
NAPS 1.87 1.90 1.88 1.84 1.00 1.00 1.00 51.61%
Adjusted Per Share Value based on latest NOSH - 331,267
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 57.40 57.03 58.05 54.80 54.71 54.39 52.96 5.49%
EPS 8.48 9.47 10.67 13.27 12.14 13.35 12.60 -23.14%
DPS 3.00 0.00 0.00 2.59 0.00 0.00 0.00 -
NAPS 1.8705 1.9012 1.8775 1.8392 0.9995 0.9992 1.0008 51.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 1.01 1.02 1.20 1.30 1.29 1.20 -
P/RPS 1.57 1.77 1.75 2.19 2.37 2.37 2.27 -21.73%
P/EPS 10.61 10.68 9.55 9.04 10.71 9.65 9.53 7.39%
EY 9.42 9.37 10.47 11.07 9.34 10.36 10.49 -6.90%
DY 3.33 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.54 0.65 1.30 1.29 1.20 -45.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 22/08/08 22/05/08 04/02/08 26/10/07 02/08/07 24/05/07 -
Price 0.88 0.94 0.99 1.24 1.28 1.28 1.20 -
P/RPS 1.53 1.65 1.70 2.26 2.34 2.35 2.27 -23.07%
P/EPS 10.38 9.94 9.27 9.34 10.54 9.58 9.53 5.84%
EY 9.64 10.06 10.79 10.71 9.49 10.44 10.49 -5.46%
DY 3.41 0.00 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.53 0.67 1.28 1.28 1.20 -46.37%

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