[PBA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -33.03%
YoY- 124.32%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 250,979 167,219 82,228 340,201 258,786 181,436 84,432 106.32%
PBT 24,722 12,848 4,175 28,115 36,730 27,520 9,297 91.59%
Tax -875 -306 -310 -2,962 829 3,858 5,175 -
NP 23,847 12,542 3,865 25,153 37,559 31,378 14,472 39.38%
-
NP to SH 23,847 12,542 3,865 25,153 37,559 31,378 14,472 39.38%
-
Tax Rate 3.54% 2.38% 7.43% 10.54% -2.26% -14.02% -55.66% -
Total Cost 227,132 154,677 78,363 315,048 221,227 150,058 69,960 118.78%
-
Net Worth 701,715 691,785 681,855 678,545 695,097 695,097 678,547 2.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,137 - - 11,584 5,792 - - -
Div Payout % 17.35% - - 46.06% 15.42% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 701,715 691,785 681,855 678,545 695,097 695,097 678,547 2.25%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.50% 7.50% 4.70% 7.39% 14.51% 17.29% 17.14% -
ROE 3.40% 1.81% 0.57% 3.71% 5.40% 4.51% 2.13% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 75.82 50.52 24.84 102.78 78.18 54.81 25.51 106.31%
EPS 7.20 3.79 1.17 7.60 11.35 9.48 4.37 39.37%
DPS 1.25 0.00 0.00 3.50 1.75 0.00 0.00 -
NAPS 2.12 2.09 2.06 2.05 2.10 2.10 2.05 2.25%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 75.76 50.48 24.82 102.70 78.12 54.77 25.49 106.30%
EPS 7.20 3.79 1.17 7.59 11.34 9.47 4.37 39.37%
DPS 1.25 0.00 0.00 3.50 1.75 0.00 0.00 -
NAPS 2.1183 2.0883 2.0583 2.0483 2.0983 2.0983 2.0483 2.25%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.85 0.85 0.80 1.12 1.10 1.13 1.18 -
P/RPS 1.12 1.68 3.22 1.09 1.41 2.06 4.63 -61.07%
P/EPS 11.80 22.43 68.51 14.74 9.69 11.92 26.99 -42.30%
EY 8.48 4.46 1.46 6.78 10.32 8.39 3.71 73.25%
DY 1.47 0.00 0.00 3.13 1.59 0.00 0.00 -
P/NAPS 0.40 0.41 0.39 0.55 0.52 0.54 0.58 -21.88%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 26/08/20 23/06/20 28/02/20 26/11/19 28/08/19 30/05/19 -
Price 0.85 0.86 0.875 1.03 1.13 1.10 1.14 -
P/RPS 1.12 1.70 3.52 1.00 1.45 2.01 4.47 -60.15%
P/EPS 11.80 22.70 74.93 13.55 9.96 11.60 26.07 -40.96%
EY 8.48 4.41 1.33 7.38 10.04 8.62 3.84 69.33%
DY 1.47 0.00 0.00 3.40 1.55 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.50 0.54 0.52 0.56 -20.04%

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