[PBA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 81.17%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 164,834 80,862 300,295 221,981 139,604 64,265 261,017 -26.41%
PBT 24,831 10,661 44,769 32,615 16,484 1,706 25,634 -2.10%
Tax -2,584 -5,184 -6,770 -3,326 -317 -186 -875 105.97%
NP 22,247 5,477 37,999 29,289 16,167 1,520 24,759 -6.88%
-
NP to SH 22,247 5,477 37,999 29,289 16,167 1,520 24,759 -6.88%
-
Tax Rate 10.41% 48.63% 15.12% 10.20% 1.92% 10.90% 3.41% -
Total Cost 142,587 75,385 262,296 192,692 123,437 62,745 236,258 -28.60%
-
Net Worth 774,672 760,141 754,683 751,254 745,404 730,260 728,205 4.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 12,412 5,791 - - 12,412 -
Div Payout % - - 32.67% 19.77% - - 50.13% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 774,672 760,141 754,683 751,254 745,404 730,260 728,205 4.21%
NOSH 331,056 331,939 331,001 330,949 331,290 330,434 331,002 0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.50% 6.77% 12.65% 13.19% 11.58% 2.37% 9.49% -
ROE 2.87% 0.72% 5.04% 3.90% 2.17% 0.21% 3.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.79 24.36 90.72 67.07 42.14 19.45 78.86 -26.42%
EPS 6.72 1.65 11.48 8.85 4.88 0.46 7.48 -6.89%
DPS 0.00 0.00 3.75 1.75 0.00 0.00 3.75 -
NAPS 2.34 2.29 2.28 2.27 2.25 2.21 2.20 4.20%
Adjusted Per Share Value based on latest NOSH - 331,363
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 49.76 24.41 90.65 67.01 42.14 19.40 78.79 -26.41%
EPS 6.72 1.65 11.47 8.84 4.88 0.46 7.47 -6.81%
DPS 0.00 0.00 3.75 1.75 0.00 0.00 3.75 -
NAPS 2.3385 2.2946 2.2782 2.2678 2.2501 2.2044 2.1982 4.21%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.09 1.11 1.30 1.11 1.10 1.19 1.29 -
P/RPS 2.19 4.56 1.43 1.65 2.61 6.12 1.64 21.28%
P/EPS 16.22 67.27 11.32 12.54 22.54 258.70 17.25 -4.02%
EY 6.17 1.49 8.83 7.97 4.44 0.39 5.80 4.21%
DY 0.00 0.00 2.88 1.58 0.00 0.00 2.91 -
P/NAPS 0.47 0.48 0.57 0.49 0.49 0.54 0.59 -14.07%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 24/05/16 23/02/16 27/11/15 28/08/15 28/05/15 27/02/15 -
Price 1.08 1.11 1.30 1.36 0.95 1.08 1.37 -
P/RPS 2.17 4.56 1.43 2.03 2.25 5.55 1.74 15.87%
P/EPS 16.07 67.27 11.32 15.37 19.47 234.78 18.32 -8.37%
EY 6.22 1.49 8.83 6.51 5.14 0.43 5.46 9.08%
DY 0.00 0.00 2.88 1.29 0.00 0.00 2.74 -
P/NAPS 0.46 0.48 0.57 0.60 0.42 0.49 0.62 -18.05%

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