[PBA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 37.64%
YoY- 62.54%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 245,698 161,385 80,723 326,698 247,025 164,834 80,862 109.64%
PBT 48,363 28,462 15,145 54,648 52,191 24,831 10,661 173.78%
Tax -8,396 -4,796 -4,800 7,116 -7,318 -2,584 -5,184 37.87%
NP 39,967 23,666 10,345 61,764 44,873 22,247 5,477 275.76%
-
NP to SH 39,967 23,666 10,345 61,764 44,873 22,247 5,477 275.76%
-
Tax Rate 17.36% 16.85% 31.69% -13.02% 14.02% 10.41% 48.63% -
Total Cost 205,731 137,719 70,378 264,934 202,152 142,587 75,385 95.16%
-
Net Worth 830,815 824,172 810,496 801,189 787,886 774,672 760,141 6.10%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,792 - - 13,242 5,793 - - -
Div Payout % 14.49% - - 21.44% 12.91% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 830,815 824,172 810,496 801,189 787,886 774,672 760,141 6.10%
NOSH 331,270 330,993 330,815 331,070 331,044 331,056 331,939 -0.13%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.27% 14.66% 12.82% 18.91% 18.17% 13.50% 6.77% -
ROE 4.81% 2.87% 1.28% 7.71% 5.70% 2.87% 0.72% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.23 48.76 24.40 98.68 74.62 49.79 24.36 110.04%
EPS 12.07 7.15 3.13 18.66 13.56 6.72 1.65 276.37%
DPS 1.75 0.00 0.00 4.00 1.75 0.00 0.00 -
NAPS 2.51 2.49 2.45 2.42 2.38 2.34 2.29 6.30%
Adjusted Per Share Value based on latest NOSH - 331,137
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.17 48.72 24.37 98.62 74.57 49.76 24.41 109.64%
EPS 12.06 7.14 3.12 18.64 13.55 6.72 1.65 276.16%
DPS 1.75 0.00 0.00 4.00 1.75 0.00 0.00 -
NAPS 2.508 2.4879 2.4466 2.4185 2.3784 2.3385 2.2946 6.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.26 1.30 1.25 1.15 1.14 1.09 1.11 -
P/RPS 1.70 2.67 5.12 1.17 1.53 2.19 4.56 -48.16%
P/EPS 10.44 18.18 39.97 6.16 8.41 16.22 67.27 -71.08%
EY 9.58 5.50 2.50 16.22 11.89 6.17 1.49 245.37%
DY 1.39 0.00 0.00 3.48 1.54 0.00 0.00 -
P/NAPS 0.50 0.52 0.51 0.48 0.48 0.47 0.48 2.75%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 24/05/17 28/02/17 29/11/16 30/08/16 24/05/16 -
Price 1.20 1.26 1.28 1.24 1.14 1.08 1.11 -
P/RPS 1.62 2.58 5.25 1.26 1.53 2.17 4.56 -49.80%
P/EPS 9.94 17.62 40.93 6.65 8.41 16.07 67.27 -72.01%
EY 10.06 5.67 2.44 15.05 11.89 6.22 1.49 256.80%
DY 1.46 0.00 0.00 3.23 1.54 0.00 0.00 -
P/NAPS 0.48 0.51 0.52 0.51 0.48 0.46 0.48 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