[PBA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 13.17%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 129,727 84,716 40,675 162,618 122,265 80,875 40,647 116.61%
PBT 35,634 22,261 9,310 42,483 35,839 23,877 12,071 105.64%
Tax -7,006 -4,396 -1,196 -9,758 -6,923 -4,317 -1,967 133.04%
NP 28,628 17,865 8,114 32,725 28,916 19,560 10,104 100.10%
-
NP to SH 28,628 17,865 8,114 32,725 28,916 19,560 10,104 100.10%
-
Tax Rate 19.66% 19.75% 12.85% 22.97% 19.32% 18.08% 16.30% -
Total Cost 101,099 66,851 32,561 129,893 93,349 61,315 30,543 121.94%
-
Net Worth 536,154 535,949 543,141 516,620 331,043 331,056 526,733 1.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,273 - - 16,624 8,276 - - -
Div Payout % 28.90% - - 50.80% 28.62% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 536,154 535,949 543,141 516,620 331,043 331,056 526,733 1.18%
NOSH 330,959 330,833 331,183 331,167 331,043 331,056 331,278 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.07% 21.09% 19.95% 20.12% 23.65% 24.19% 24.86% -
ROE 5.34% 3.33% 1.49% 6.33% 8.73% 5.91% 1.92% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.20 25.61 12.28 49.10 36.93 24.43 12.27 116.76%
EPS 8.65 5.40 2.45 9.89 8.74 5.91 3.05 100.23%
DPS 2.50 0.00 0.00 5.02 2.50 0.00 0.00 -
NAPS 1.62 1.62 1.64 1.56 1.00 1.00 1.59 1.25%
Adjusted Per Share Value based on latest NOSH - 331,813
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 39.16 25.57 12.28 49.09 36.91 24.41 12.27 116.61%
EPS 8.64 5.39 2.45 9.88 8.73 5.90 3.05 100.07%
DPS 2.50 0.00 0.00 5.02 2.50 0.00 0.00 -
NAPS 1.6185 1.6179 1.6396 1.5595 0.9993 0.9994 1.59 1.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.21 1.37 1.35 1.50 1.40 1.41 1.57 -
P/RPS 3.09 5.35 10.99 3.05 3.79 5.77 12.80 -61.19%
P/EPS 13.99 25.37 55.10 15.18 16.03 23.86 51.48 -58.01%
EY 7.15 3.94 1.81 6.59 6.24 4.19 1.94 138.41%
DY 2.07 0.00 0.00 3.35 1.79 0.00 0.00 -
P/NAPS 0.75 0.85 0.82 0.96 1.40 1.41 0.99 -16.88%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 24/08/06 18/05/06 16/02/06 10/11/05 29/08/05 26/05/05 -
Price 1.18 1.25 1.39 1.47 1.40 1.44 1.40 -
P/RPS 3.01 4.88 11.32 2.99 3.79 5.89 11.41 -58.83%
P/EPS 13.64 23.15 56.73 14.88 16.03 24.37 45.90 -55.43%
EY 7.33 4.32 1.76 6.72 6.24 4.10 2.18 124.27%
DY 2.12 0.00 0.00 3.41 1.79 0.00 0.00 -
P/NAPS 0.73 0.77 0.85 0.94 1.40 1.44 0.88 -11.70%

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