[PBA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.33%
YoY- -36.46%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 189,874 126,333 61,764 244,560 182,310 122,264 61,019 112.99%
PBT 25,556 20,758 8,677 23,732 22,913 21,666 10,185 84.54%
Tax -686 -1,424 -561 5,303 -971 -2,958 -1,768 -46.77%
NP 24,870 19,334 8,116 29,035 21,942 18,708 8,417 105.77%
-
NP to SH 24,870 19,334 8,116 29,035 21,942 19,437 8,417 105.77%
-
Tax Rate 2.68% 6.86% 6.47% -22.35% 4.24% 13.65% 17.36% -
Total Cost 165,004 106,999 53,648 215,525 160,368 103,556 52,602 114.13%
-
Net Worth 718,613 718,403 708,907 698,735 716,601 725,877 689,266 2.81%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,795 - - 12,418 5,943 - - -
Div Payout % 23.30% - - 42.77% 27.09% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 718,613 718,403 708,907 698,735 716,601 725,877 689,266 2.81%
NOSH 331,158 331,061 331,265 331,154 339,621 344,017 331,377 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.10% 15.30% 13.14% 11.87% 12.04% 15.30% 13.79% -
ROE 3.46% 2.69% 1.14% 4.16% 3.06% 2.68% 1.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.34 38.16 18.64 73.85 53.68 35.54 18.41 113.12%
EPS 7.51 5.84 2.45 8.76 6.62 5.65 2.54 105.86%
DPS 1.75 0.00 0.00 3.75 1.75 0.00 0.00 -
NAPS 2.17 2.17 2.14 2.11 2.11 2.11 2.08 2.86%
Adjusted Per Share Value based on latest NOSH - 331,495
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.32 38.14 18.64 73.82 55.03 36.91 18.42 112.99%
EPS 7.51 5.84 2.45 8.76 6.62 5.87 2.54 105.86%
DPS 1.75 0.00 0.00 3.75 1.79 0.00 0.00 -
NAPS 2.1693 2.1686 2.14 2.1093 2.1632 2.1912 2.0807 2.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.965 0.89 0.85 0.91 0.88 0.88 0.93 -
P/RPS 1.68 2.33 4.56 1.23 1.64 2.48 5.05 -51.95%
P/EPS 12.85 15.24 34.69 10.38 13.62 15.58 36.61 -50.20%
EY 7.78 6.56 2.88 9.63 7.34 6.42 2.73 100.87%
DY 1.81 0.00 0.00 4.12 1.99 0.00 0.00 -
P/NAPS 0.44 0.41 0.40 0.43 0.42 0.42 0.45 -1.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 16/08/13 22/05/13 20/02/13 29/11/12 14/08/12 17/05/12 -
Price 0.955 0.88 0.875 0.87 0.93 0.93 0.92 -
P/RPS 1.67 2.31 4.69 1.18 1.73 2.62 5.00 -51.82%
P/EPS 12.72 15.07 35.71 9.92 14.39 16.46 36.22 -50.19%
EY 7.86 6.64 2.80 10.08 6.95 6.08 2.76 100.78%
DY 1.83 0.00 0.00 4.31 1.88 0.00 0.00 -
P/NAPS 0.44 0.41 0.41 0.41 0.44 0.44 0.44 0.00%

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