[PBA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 155.94%
YoY- 313.93%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 201,838 97,394 315,271 257,033 170,945 78,938 334,815 -28.70%
PBT 25,191 13,644 283 33,414 27,752 16,052 28,111 -7.06%
Tax -15,511 -676 49,230 32,848 -1,862 -1,674 8,630 -
NP 9,680 12,968 49,513 66,262 25,890 14,378 36,741 -59.00%
-
NP to SH 9,680 12,968 49,513 66,262 25,890 14,378 36,741 -59.00%
-
Tax Rate 61.57% 4.95% -17,395.76% -98.31% 6.71% 10.43% -30.70% -
Total Cost 192,158 84,426 265,758 190,771 145,055 64,560 298,074 -25.43%
-
Net Worth 921,098 924,375 702,309 801,012 764,603 754,675 738,125 15.95%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 9,929 4,964 - - 7,447 -
Div Payout % - - 20.06% 7.49% - - 20.27% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 921,098 924,375 702,309 801,012 764,603 754,675 738,125 15.95%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.80% 13.31% 15.70% 25.78% 15.15% 18.21% 10.97% -
ROE 1.05% 1.40% 7.05% 8.27% 3.39% 1.91% 4.98% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 60.98 29.42 95.25 77.65 51.65 23.85 101.15 -28.70%
EPS 2.92 3.92 14.96 20.02 7.82 4.34 11.10 -59.04%
DPS 0.00 0.00 3.00 1.50 0.00 0.00 2.25 -
NAPS 2.7828 2.7927 2.1218 2.42 2.31 2.28 2.23 15.95%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 60.93 29.40 95.17 77.59 51.60 23.83 101.07 -28.70%
EPS 2.92 3.91 14.95 20.00 7.82 4.34 11.09 -59.01%
DPS 0.00 0.00 3.00 1.50 0.00 0.00 2.25 -
NAPS 2.7805 2.7904 2.1201 2.418 2.3081 2.2781 2.2282 15.95%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.81 0.77 0.76 0.74 0.785 0.81 0.83 -
P/RPS 1.33 2.62 0.80 0.95 1.52 3.40 0.82 38.16%
P/EPS 27.70 19.65 5.08 3.70 10.04 18.65 7.48 139.93%
EY 3.61 5.09 19.68 27.05 9.96 5.36 13.37 -58.32%
DY 0.00 0.00 3.95 2.03 0.00 0.00 2.71 -
P/NAPS 0.29 0.28 0.36 0.31 0.34 0.36 0.37 -15.02%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 06/06/23 28/02/23 29/11/22 24/08/22 24/05/22 23/02/22 -
Price 0.83 0.815 0.80 0.715 0.765 0.81 0.80 -
P/RPS 1.36 2.77 0.84 0.92 1.48 3.40 0.79 43.78%
P/EPS 28.38 20.80 5.35 3.57 9.78 18.65 7.21 149.92%
EY 3.52 4.81 18.70 28.00 10.22 5.36 13.88 -60.03%
DY 0.00 0.00 3.75 2.10 0.00 0.00 2.81 -
P/NAPS 0.30 0.29 0.38 0.30 0.33 0.36 0.36 -11.47%

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