[PBA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 97.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 36,263 150,902 108,187 74,032 38,354 112,125 0 -
PBT 13,251 61,569 48,295 35,448 18,664 50,390 0 -
Tax -740 -11,277 -6,866 -7,489 -4,522 -8,803 0 -
NP 12,511 50,292 41,429 27,959 14,142 41,587 0 -
-
NP to SH 12,511 50,292 41,429 27,959 14,142 41,587 0 -
-
Tax Rate 5.58% 18.32% 14.22% 21.13% 24.23% 17.47% - -
Total Cost 23,752 100,610 66,758 46,073 24,212 70,538 0 -
-
Net Worth 463,370 447,110 435,439 409,302 375,253 295,903 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,756 - - - 573 - -
Div Payout % - 9.46% - - - 1.38% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 463,370 447,110 435,439 409,302 375,253 295,903 0 -
NOSH 330,978 317,099 311,028 300,958 280,039 229,382 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 34.50% 33.33% 38.29% 37.77% 36.87% 37.09% 0.00% -
ROE 2.70% 11.25% 9.51% 6.83% 3.77% 14.05% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.96 47.59 34.78 24.60 13.70 48.88 0.00 -
EPS 3.78 15.86 13.32 9.29 5.05 18.13 0.00 -
DPS 0.00 1.50 0.00 0.00 0.00 0.25 0.00 -
NAPS 1.40 1.41 1.40 1.36 1.34 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,023
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.95 45.55 32.66 22.35 11.58 33.85 0.00 -
EPS 3.78 15.18 12.51 8.44 4.27 12.55 0.00 -
DPS 0.00 1.44 0.00 0.00 0.00 0.17 0.00 -
NAPS 1.3988 1.3497 1.3145 1.2356 1.1328 0.8932 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 - - - -
Price 1.12 1.25 1.26 1.49 0.00 0.00 0.00 -
P/RPS 10.22 2.63 3.62 6.06 0.00 0.00 0.00 -
P/EPS 29.63 7.88 9.46 16.04 0.00 0.00 0.00 -
EY 3.37 12.69 10.57 6.23 0.00 0.00 0.00 -
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.90 1.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 26/02/03 15/11/02 22/08/02 16/05/02 12/04/02 - -
Price 1.25 1.17 1.27 1.37 1.61 0.00 0.00 -
P/RPS 11.41 2.46 3.65 5.57 11.76 0.00 0.00 -
P/EPS 33.07 7.38 9.53 14.75 31.88 0.00 0.00 -
EY 3.02 13.56 10.49 6.78 3.14 0.00 0.00 -
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.91 1.01 1.20 0.00 0.00 -

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
Post a Comment