[PBA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.89%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 126,333 61,764 244,560 182,310 122,264 61,019 236,328 -34.15%
PBT 20,758 8,677 23,732 22,913 21,666 10,185 42,404 -37.91%
Tax -1,424 -561 5,303 -971 -2,958 -1,768 3,293 -
NP 19,334 8,116 29,035 21,942 18,708 8,417 45,697 -43.67%
-
NP to SH 19,334 8,116 29,035 21,942 19,437 8,417 45,697 -43.67%
-
Tax Rate 6.86% 6.47% -22.35% 4.24% 13.65% 17.36% -7.77% -
Total Cost 106,999 53,648 215,525 160,368 103,556 52,602 190,631 -31.97%
-
Net Worth 718,403 708,907 698,735 716,601 725,877 689,266 682,638 3.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,418 5,943 - - 11,598 -
Div Payout % - - 42.77% 27.09% - - 25.38% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 718,403 708,907 698,735 716,601 725,877 689,266 682,638 3.46%
NOSH 331,061 331,265 331,154 339,621 344,017 331,377 331,377 -0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.30% 13.14% 11.87% 12.04% 15.30% 13.79% 19.34% -
ROE 2.69% 1.14% 4.16% 3.06% 2.68% 1.22% 6.69% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.16 18.64 73.85 53.68 35.54 18.41 71.32 -34.11%
EPS 5.84 2.45 8.76 6.62 5.65 2.54 13.79 -43.63%
DPS 0.00 0.00 3.75 1.75 0.00 0.00 3.50 -
NAPS 2.17 2.14 2.11 2.11 2.11 2.08 2.06 3.53%
Adjusted Per Share Value based on latest NOSH - 313,750
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.14 18.64 73.82 55.03 36.91 18.42 71.34 -34.15%
EPS 5.84 2.45 8.76 6.62 5.87 2.54 13.79 -43.63%
DPS 0.00 0.00 3.75 1.79 0.00 0.00 3.50 -
NAPS 2.1686 2.14 2.1093 2.1632 2.1912 2.0807 2.0607 3.46%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.89 0.85 0.91 0.88 0.88 0.93 0.94 -
P/RPS 2.33 4.56 1.23 1.64 2.48 5.05 1.32 46.10%
P/EPS 15.24 34.69 10.38 13.62 15.58 36.61 6.82 71.00%
EY 6.56 2.88 9.63 7.34 6.42 2.73 14.67 -41.55%
DY 0.00 0.00 4.12 1.99 0.00 0.00 3.72 -
P/NAPS 0.41 0.40 0.43 0.42 0.42 0.45 0.46 -7.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 22/05/13 20/02/13 29/11/12 14/08/12 17/05/12 29/02/12 -
Price 0.88 0.875 0.87 0.93 0.93 0.92 0.94 -
P/RPS 2.31 4.69 1.18 1.73 2.62 5.00 1.32 45.26%
P/EPS 15.07 35.71 9.92 14.39 16.46 36.22 6.82 69.73%
EY 6.64 2.80 10.08 6.95 6.08 2.76 14.67 -41.07%
DY 0.00 0.00 4.31 1.88 0.00 0.00 3.72 -
P/NAPS 0.41 0.41 0.41 0.44 0.44 0.44 0.46 -7.39%

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