[PBA] QoQ Cumulative 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- 77.5%
YoY- -29.11%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 44,291 187,857 142,606 94,464 48,072 181,549 135,931 -52.61%
PBT 2,147 27,779 22,655 18,129 9,783 51,595 38,011 -85.25%
Tax 880 3,519 -1,581 -2,450 -950 -7,622 -7,861 -
NP 3,027 31,298 21,074 15,679 8,833 43,973 30,150 -78.36%
-
NP to SH 3,027 31,298 21,074 15,679 8,833 43,973 30,150 -78.36%
-
Tax Rate -40.99% -12.67% 6.98% 13.51% 9.71% 14.77% 20.68% -
Total Cost 41,264 156,559 121,532 78,785 39,239 137,576 105,781 -46.58%
-
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 7,455 - - 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 0.48% 5.03% 3.40% 2.49% 1.42% 7.22% 9.11% -
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 13.32 56.72 43.04 28.50 14.53 54.83 41.05 -52.74%
EPS 0.91 9.45 6.36 4.73 2.67 13.28 9.11 -78.44%
DPS 0.00 3.75 2.25 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 13.37 56.71 43.05 28.52 14.51 54.80 41.03 -52.61%
EPS 0.91 9.45 6.36 4.73 2.67 13.27 9.10 -78.42%
DPS 0.00 3.75 2.25 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 7.13 1.52 2.09 3.54 7.02 2.19 3.17 71.58%
P/EPS 104.40 9.10 14.15 21.35 38.20 9.04 14.28 276.23%
EY 0.96 10.99 7.07 4.68 2.62 11.07 7.00 -73.37%
DY 0.00 4.36 2.50 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 7.13 1.59 2.04 3.30 6.81 2.26 3.12 73.40%
P/EPS 104.40 9.52 13.84 19.87 37.08 9.34 14.06 280.14%
EY 0.96 10.50 7.23 5.03 2.70 10.71 7.11 -73.64%
DY 0.00 4.17 2.56 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