[PBA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 87.99%
YoY- 77.03%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 180,192 120,887 56,313 198,543 148,176 99,063 48,854 138.53%
PBT 36,130 28,842 13,243 30,830 17,815 13,948 6,655 208.57%
Tax -7,173 -5,665 -2,208 -4,600 -4,269 -2,815 -1,281 215.00%
NP 28,957 23,177 11,035 26,230 13,546 11,133 5,374 207.03%
-
NP to SH 24,440 23,209 11,035 26,230 13,953 11,133 5,374 174.24%
-
Tax Rate 19.85% 19.64% 16.67% 14.92% 23.96% 20.18% 19.25% -
Total Cost 151,235 97,710 45,278 172,313 134,630 87,930 43,480 129.39%
-
Net Worth 564,860 673,060 659,448 649,159 658,417 642,798 640,235 -8.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,893 - - 9,936 5,117 - - -
Div Payout % 20.02% - - 37.88% 36.67% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 564,860 673,060 659,448 649,159 658,417 642,798 640,235 -8.00%
NOSH 279,633 331,557 331,381 331,204 341,149 331,339 331,728 -10.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 16.07% 19.17% 19.60% 13.21% 9.14% 11.24% 11.00% -
ROE 4.33% 3.45% 1.67% 4.04% 2.12% 1.73% 0.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 64.44 36.46 16.99 59.95 43.43 29.90 14.73 167.24%
EPS 8.74 7.00 3.33 7.92 4.09 3.36 1.62 207.29%
DPS 1.75 0.00 0.00 3.00 1.50 0.00 0.00 -
NAPS 2.02 2.03 1.99 1.96 1.93 1.94 1.93 3.08%
Adjusted Per Share Value based on latest NOSH - 331,210
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.39 36.49 17.00 59.93 44.73 29.90 14.75 138.49%
EPS 7.38 7.01 3.33 7.92 4.21 3.36 1.62 174.55%
DPS 1.48 0.00 0.00 3.00 1.54 0.00 0.00 -
NAPS 1.7051 2.0318 1.9907 1.9596 1.9876 1.9404 1.9327 -8.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.96 0.98 0.96 0.89 0.93 0.86 0.90 -
P/RPS 1.49 2.69 5.65 1.48 2.14 2.88 6.11 -60.93%
P/EPS 10.98 14.00 28.83 11.24 22.74 25.60 55.56 -66.03%
EY 9.10 7.14 3.47 8.90 4.40 3.91 1.80 194.27%
DY 1.82 0.00 0.00 3.37 1.61 0.00 0.00 -
P/NAPS 0.48 0.48 0.48 0.45 0.48 0.44 0.47 1.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/11/11 22/08/11 23/05/11 18/02/11 15/11/10 25/08/10 21/05/10 -
Price 1.00 0.90 1.00 0.89 0.88 0.85 0.86 -
P/RPS 1.55 2.47 5.88 1.48 2.03 2.84 5.84 -58.66%
P/EPS 11.44 12.86 30.03 11.24 21.52 25.30 53.09 -64.02%
EY 8.74 7.78 3.33 8.90 4.65 3.95 1.88 178.28%
DY 1.75 0.00 0.00 3.37 1.70 0.00 0.00 -
P/NAPS 0.50 0.44 0.50 0.45 0.46 0.44 0.45 7.26%

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