[PBA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 68.88%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 170,971 85,935 312,353 245,698 161,385 80,723 326,698 -35.13%
PBT 30,011 16,882 40,936 48,363 28,462 15,145 54,648 -33.01%
Tax -2,279 -1,800 -3,656 -8,396 -4,796 -4,800 7,116 -
NP 27,732 15,082 37,280 39,967 23,666 10,345 61,764 -41.44%
-
NP to SH 27,732 15,082 37,280 39,967 23,666 10,345 61,764 -41.44%
-
Tax Rate 7.59% 10.66% 8.93% 17.36% 16.85% 31.69% -13.02% -
Total Cost 143,239 70,853 275,073 205,731 137,719 70,378 264,934 -33.70%
-
Net Worth 840,742 837,432 824,192 830,815 824,172 810,496 801,189 3.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 13,240 5,792 - - 13,242 -
Div Payout % - - 35.52% 14.49% - - 21.44% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 840,742 837,432 824,192 830,815 824,172 810,496 801,189 3.27%
NOSH 331,270 331,270 331,270 331,270 330,993 330,815 331,070 0.04%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.22% 17.55% 11.94% 16.27% 14.66% 12.82% 18.91% -
ROE 3.30% 1.80% 4.52% 4.81% 2.87% 1.28% 7.71% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.65 25.96 94.37 74.23 48.76 24.40 98.68 -35.12%
EPS 8.38 4.56 11.26 12.07 7.15 3.13 18.66 -41.44%
DPS 0.00 0.00 4.00 1.75 0.00 0.00 4.00 -
NAPS 2.54 2.53 2.49 2.51 2.49 2.45 2.42 3.28%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.61 25.94 94.29 74.17 48.72 24.37 98.62 -35.13%
EPS 8.37 4.55 11.25 12.06 7.14 3.12 18.64 -41.44%
DPS 0.00 0.00 4.00 1.75 0.00 0.00 4.00 -
NAPS 2.5379 2.5279 2.488 2.508 2.4879 2.4466 2.4185 3.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.23 1.13 1.20 1.26 1.30 1.25 1.15 -
P/RPS 2.38 4.35 1.27 1.70 2.67 5.12 1.17 60.75%
P/EPS 14.68 24.80 10.65 10.44 18.18 39.97 6.16 78.69%
EY 6.81 4.03 9.39 9.58 5.50 2.50 16.22 -44.01%
DY 0.00 0.00 3.33 1.39 0.00 0.00 3.48 -
P/NAPS 0.48 0.45 0.48 0.50 0.52 0.51 0.48 0.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 09/03/18 24/11/17 29/08/17 24/05/17 28/02/17 -
Price 1.19 1.20 1.13 1.20 1.26 1.28 1.24 -
P/RPS 2.30 4.62 1.20 1.62 2.58 5.25 1.26 49.52%
P/EPS 14.20 26.34 10.03 9.94 17.62 40.93 6.65 66.05%
EY 7.04 3.80 9.97 10.06 5.67 2.44 15.05 -39.82%
DY 0.00 0.00 3.54 1.46 0.00 0.00 3.23 -
P/NAPS 0.47 0.47 0.45 0.48 0.51 0.52 0.51 -5.31%

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