[PBA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 107.16%
YoY- 83.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 56,313 198,543 148,176 99,063 48,854 184,695 137,316 -44.83%
PBT 13,243 30,830 17,815 13,948 6,655 15,821 13,545 -1.49%
Tax -2,208 -4,600 -4,269 -2,815 -1,281 -1,004 -679 119.65%
NP 11,035 26,230 13,546 11,133 5,374 14,817 12,866 -9.73%
-
NP to SH 11,035 26,230 13,953 11,133 5,374 14,817 12,866 -9.73%
-
Tax Rate 16.67% 14.92% 23.96% 20.18% 19.25% 6.35% 5.01% -
Total Cost 45,278 172,313 134,630 87,930 43,480 169,878 124,450 -49.06%
-
Net Worth 659,448 649,159 658,417 642,798 640,235 633,120 633,352 2.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,936 5,117 - - 9,944 3,315 -
Div Payout % - 37.88% 36.67% - - 67.11% 25.77% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 659,448 649,159 658,417 642,798 640,235 633,120 633,352 2.73%
NOSH 331,381 331,204 341,149 331,339 331,728 331,476 331,597 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.60% 13.21% 9.14% 11.24% 11.00% 8.02% 9.37% -
ROE 1.67% 4.04% 2.12% 1.73% 0.84% 2.34% 2.03% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.99 59.95 43.43 29.90 14.73 55.72 41.41 -44.81%
EPS 3.33 7.92 4.09 3.36 1.62 4.47 3.88 -9.69%
DPS 0.00 3.00 1.50 0.00 0.00 3.00 1.00 -
NAPS 1.99 1.96 1.93 1.94 1.93 1.91 1.91 2.77%
Adjusted Per Share Value based on latest NOSH - 330,977
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.00 59.93 44.73 29.90 14.75 55.75 41.45 -44.82%
EPS 3.33 7.92 4.21 3.36 1.62 4.47 3.88 -9.69%
DPS 0.00 3.00 1.54 0.00 0.00 3.00 1.00 -
NAPS 1.9907 1.9596 1.9876 1.9404 1.9327 1.9112 1.9119 2.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.96 0.89 0.93 0.86 0.90 0.87 0.86 -
P/RPS 5.65 1.48 2.14 2.88 6.11 1.56 2.08 94.79%
P/EPS 28.83 11.24 22.74 25.60 55.56 19.46 22.16 19.19%
EY 3.47 8.90 4.40 3.91 1.80 5.14 4.51 -16.04%
DY 0.00 3.37 1.61 0.00 0.00 3.45 1.16 -
P/NAPS 0.48 0.45 0.48 0.44 0.47 0.46 0.45 4.40%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 18/02/11 15/11/10 25/08/10 21/05/10 08/02/10 30/10/09 -
Price 1.00 0.89 0.88 0.85 0.86 0.88 0.94 -
P/RPS 5.88 1.48 2.03 2.84 5.84 1.58 2.27 88.72%
P/EPS 30.03 11.24 21.52 25.30 53.09 19.69 24.23 15.39%
EY 3.33 8.90 4.65 3.95 1.88 5.08 4.13 -13.38%
DY 0.00 3.37 1.70 0.00 0.00 3.41 1.06 -
P/NAPS 0.50 0.45 0.46 0.44 0.45 0.46 0.49 1.35%

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