[PBA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 101.7%
YoY- 53.21%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 161,385 80,723 326,698 247,025 164,834 80,862 300,295 -33.92%
PBT 28,462 15,145 54,648 52,191 24,831 10,661 44,769 -26.08%
Tax -4,796 -4,800 7,116 -7,318 -2,584 -5,184 -6,770 -20.54%
NP 23,666 10,345 61,764 44,873 22,247 5,477 37,999 -27.09%
-
NP to SH 23,666 10,345 61,764 44,873 22,247 5,477 37,999 -27.09%
-
Tax Rate 16.85% 31.69% -13.02% 14.02% 10.41% 48.63% 15.12% -
Total Cost 137,719 70,378 264,934 202,152 142,587 75,385 262,296 -34.94%
-
Net Worth 824,172 810,496 801,189 787,886 774,672 760,141 754,683 6.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 13,242 5,793 - - 12,412 -
Div Payout % - - 21.44% 12.91% - - 32.67% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 824,172 810,496 801,189 787,886 774,672 760,141 754,683 6.05%
NOSH 330,993 330,815 331,070 331,044 331,056 331,939 331,001 -0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.66% 12.82% 18.91% 18.17% 13.50% 6.77% 12.65% -
ROE 2.87% 1.28% 7.71% 5.70% 2.87% 0.72% 5.04% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.76 24.40 98.68 74.62 49.79 24.36 90.72 -33.91%
EPS 7.15 3.13 18.66 13.56 6.72 1.65 11.48 -27.09%
DPS 0.00 0.00 4.00 1.75 0.00 0.00 3.75 -
NAPS 2.49 2.45 2.42 2.38 2.34 2.29 2.28 6.05%
Adjusted Per Share Value based on latest NOSH - 331,033
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.72 24.37 98.62 74.57 49.76 24.41 90.65 -33.92%
EPS 7.14 3.12 18.64 13.55 6.72 1.65 11.47 -27.11%
DPS 0.00 0.00 4.00 1.75 0.00 0.00 3.75 -
NAPS 2.4879 2.4466 2.4185 2.3784 2.3385 2.2946 2.2782 6.05%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.30 1.25 1.15 1.14 1.09 1.11 1.30 -
P/RPS 2.67 5.12 1.17 1.53 2.19 4.56 1.43 51.68%
P/EPS 18.18 39.97 6.16 8.41 16.22 67.27 11.32 37.17%
EY 5.50 2.50 16.22 11.89 6.17 1.49 8.83 -27.08%
DY 0.00 0.00 3.48 1.54 0.00 0.00 2.88 -
P/NAPS 0.52 0.51 0.48 0.48 0.47 0.48 0.57 -5.94%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 28/02/17 29/11/16 30/08/16 24/05/16 23/02/16 -
Price 1.26 1.28 1.24 1.14 1.08 1.11 1.30 -
P/RPS 2.58 5.25 1.26 1.53 2.17 4.56 1.43 48.25%
P/EPS 17.62 40.93 6.65 8.41 16.07 67.27 11.32 34.34%
EY 5.67 2.44 15.05 11.89 6.22 1.49 8.83 -25.59%
DY 0.00 0.00 3.23 1.54 0.00 0.00 2.88 -
P/NAPS 0.51 0.52 0.51 0.48 0.46 0.48 0.57 -7.15%

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