[PBA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -373.63%
YoY- -377.44%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 258,786 181,436 84,432 334,758 255,029 170,971 85,935 108.39%
PBT 36,730 27,520 9,297 36,137 39,393 30,011 16,882 67.82%
Tax 829 3,858 5,175 -139,567 -1,594 -2,279 -1,800 -
NP 37,559 31,378 14,472 -103,430 37,799 27,732 15,082 83.62%
-
NP to SH 37,559 31,378 14,472 -103,430 37,799 27,732 15,082 83.62%
-
Tax Rate -2.26% -14.02% -55.66% 386.22% 4.05% 7.59% 10.66% -
Total Cost 221,227 150,058 69,960 438,188 217,230 143,239 70,853 113.47%
-
Net Worth 695,097 695,097 678,547 695,099 844,052 840,742 837,432 -11.66%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,792 - - 11,585 5,792 - - -
Div Payout % 15.42% - - 0.00% 15.32% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 695,097 695,097 678,547 695,099 844,052 840,742 837,432 -11.66%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 14.51% 17.29% 17.14% -30.90% 14.82% 16.22% 17.55% -
ROE 5.40% 4.51% 2.13% -14.88% 4.48% 3.30% 1.80% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 78.18 54.81 25.51 101.14 77.05 51.65 25.96 108.40%
EPS 11.35 9.48 4.37 -31.25 11.42 8.38 4.56 83.56%
DPS 1.75 0.00 0.00 3.50 1.75 0.00 0.00 -
NAPS 2.10 2.10 2.05 2.10 2.55 2.54 2.53 -11.66%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 78.12 54.77 25.49 101.05 76.99 51.61 25.94 108.40%
EPS 11.34 9.47 4.37 -31.22 11.41 8.37 4.55 83.72%
DPS 1.75 0.00 0.00 3.50 1.75 0.00 0.00 -
NAPS 2.0983 2.0983 2.0483 2.0983 2.5479 2.5379 2.5279 -11.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.10 1.13 1.18 1.06 1.24 1.23 1.13 -
P/RPS 1.41 2.06 4.63 1.05 1.61 2.38 4.35 -52.78%
P/EPS 9.69 11.92 26.99 -3.39 10.86 14.68 24.80 -46.52%
EY 10.32 8.39 3.71 -29.48 9.21 6.81 4.03 87.06%
DY 1.59 0.00 0.00 3.30 1.41 0.00 0.00 -
P/NAPS 0.52 0.54 0.58 0.50 0.49 0.48 0.45 10.10%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 30/05/19 28/02/19 28/11/18 27/08/18 25/05/18 -
Price 1.13 1.10 1.14 1.25 1.22 1.19 1.20 -
P/RPS 1.45 2.01 4.47 1.24 1.58 2.30 4.62 -53.78%
P/EPS 9.96 11.60 26.07 -4.00 10.68 14.20 26.34 -47.67%
EY 10.04 8.62 3.84 -25.00 9.36 7.04 3.80 91.00%
DY 1.55 0.00 0.00 2.80 1.43 0.00 0.00 -
P/NAPS 0.54 0.52 0.56 0.60 0.48 0.47 0.47 9.68%

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