[PBA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 129.52%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 257,033 170,945 78,938 334,815 249,982 167,714 87,733 104.61%
PBT 33,414 27,752 16,052 28,111 22,300 15,684 13,252 85.14%
Tax 32,848 -1,862 -1,674 8,630 -6,292 -4,220 -3,104 -
NP 66,262 25,890 14,378 36,741 16,008 11,464 10,148 248.94%
-
NP to SH 66,262 25,890 14,378 36,741 16,008 11,464 10,148 248.94%
-
Tax Rate -98.31% 6.71% 10.43% -30.70% 28.22% 26.91% 23.42% -
Total Cost 190,771 145,055 64,560 298,074 233,974 156,250 77,585 82.07%
-
Net Worth 801,012 764,603 754,675 738,125 705,025 701,715 701,715 9.21%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,964 - - 7,447 4,137 - - -
Div Payout % 7.49% - - 20.27% 25.85% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 801,012 764,603 754,675 738,125 705,025 701,715 701,715 9.21%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 25.78% 15.15% 18.21% 10.97% 6.40% 6.84% 11.57% -
ROE 8.27% 3.39% 1.91% 4.98% 2.27% 1.63% 1.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 77.65 51.65 23.85 101.15 75.52 50.67 26.51 104.58%
EPS 20.02 7.82 4.34 11.10 4.84 3.46 3.07 248.64%
DPS 1.50 0.00 0.00 2.25 1.25 0.00 0.00 -
NAPS 2.42 2.31 2.28 2.23 2.13 2.12 2.12 9.21%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 77.59 51.60 23.83 101.07 75.46 50.63 26.48 104.63%
EPS 20.00 7.82 4.34 11.09 4.83 3.46 3.06 249.17%
DPS 1.50 0.00 0.00 2.25 1.25 0.00 0.00 -
NAPS 2.418 2.3081 2.2781 2.2282 2.1283 2.1183 2.1183 9.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.74 0.785 0.81 0.83 0.825 0.845 0.86 -
P/RPS 0.95 1.52 3.40 0.82 1.09 1.67 3.24 -55.83%
P/EPS 3.70 10.04 18.65 7.48 17.06 24.40 28.05 -74.05%
EY 27.05 9.96 5.36 13.37 5.86 4.10 3.56 286.01%
DY 2.03 0.00 0.00 2.71 1.52 0.00 0.00 -
P/NAPS 0.31 0.34 0.36 0.37 0.39 0.40 0.41 -16.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 24/05/22 23/02/22 23/11/21 25/08/21 28/05/21 -
Price 0.715 0.765 0.81 0.80 0.825 0.835 0.875 -
P/RPS 0.92 1.48 3.40 0.79 1.09 1.65 3.30 -57.29%
P/EPS 3.57 9.78 18.65 7.21 17.06 24.11 28.54 -74.95%
EY 28.00 10.22 5.36 13.88 5.86 4.15 3.50 299.49%
DY 2.10 0.00 0.00 2.81 1.52 0.00 0.00 -
P/NAPS 0.30 0.33 0.36 0.36 0.39 0.39 0.41 -18.78%

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