[PBA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.12%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 139,604 64,265 261,017 197,807 132,612 65,487 251,731 -32.57%
PBT 16,484 1,706 25,634 25,527 16,680 8,277 27,487 -28.95%
Tax -317 -186 -875 -612 -302 -196 443 -
NP 16,167 1,520 24,759 24,915 16,378 8,081 27,930 -30.61%
-
NP to SH 16,167 1,520 24,759 24,915 16,378 8,081 27,930 -30.61%
-
Tax Rate 1.92% 10.90% 3.41% 2.40% 1.81% 2.37% -1.61% -
Total Cost 123,437 62,745 236,258 172,892 116,234 57,406 223,801 -32.81%
-
Net Worth 745,404 730,260 728,205 731,237 731,219 725,302 708,084 3.49%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 12,412 5,790 - - 12,293 -
Div Payout % - - 50.13% 23.24% - - 44.01% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 745,404 730,260 728,205 731,237 731,219 725,302 708,084 3.49%
NOSH 331,290 330,434 331,002 330,876 330,868 331,188 327,816 0.70%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.58% 2.37% 9.49% 12.60% 12.35% 12.34% 11.10% -
ROE 2.17% 0.21% 3.40% 3.41% 2.24% 1.11% 3.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.14 19.45 78.86 59.78 40.08 19.77 76.79 -33.04%
EPS 4.88 0.46 7.48 7.53 4.95 2.44 8.44 -30.66%
DPS 0.00 0.00 3.75 1.75 0.00 0.00 3.75 -
NAPS 2.25 2.21 2.20 2.21 2.21 2.19 2.16 2.76%
Adjusted Per Share Value based on latest NOSH - 330,891
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.14 19.40 78.79 59.71 40.03 19.77 75.99 -32.57%
EPS 4.88 0.46 7.47 7.52 4.94 2.44 8.43 -30.61%
DPS 0.00 0.00 3.75 1.75 0.00 0.00 3.71 -
NAPS 2.2501 2.2044 2.1982 2.2074 2.2073 2.1895 2.1375 3.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.19 1.29 1.20 1.40 1.16 0.99 -
P/RPS 2.61 6.12 1.64 2.01 3.49 5.87 1.29 60.17%
P/EPS 22.54 258.70 17.25 15.94 28.28 47.54 11.62 55.72%
EY 4.44 0.39 5.80 6.28 3.54 2.10 8.61 -35.77%
DY 0.00 0.00 2.91 1.46 0.00 0.00 3.79 -
P/NAPS 0.49 0.54 0.59 0.54 0.63 0.53 0.46 4.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 22/08/14 15/05/14 21/02/14 -
Price 0.95 1.08 1.37 1.18 1.18 1.48 1.16 -
P/RPS 2.25 5.55 1.74 1.97 2.94 7.48 1.51 30.55%
P/EPS 19.47 234.78 18.32 15.67 23.84 60.66 13.62 26.98%
EY 5.14 0.43 5.46 6.38 4.19 1.65 7.34 -21.19%
DY 0.00 0.00 2.74 1.48 0.00 0.00 3.23 -
P/NAPS 0.42 0.49 0.62 0.53 0.53 0.68 0.54 -15.46%

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