[PBA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -25.28%
YoY- 34.76%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 316,148 201,838 97,394 315,271 257,033 170,945 78,938 151.98%
PBT 54,339 25,191 13,644 283 33,414 27,752 16,052 125.28%
Tax -7,903 -15,511 -676 49,230 32,848 -1,862 -1,674 181.15%
NP 46,436 9,680 12,968 49,513 66,262 25,890 14,378 118.33%
-
NP to SH 46,436 9,680 12,968 49,513 66,262 25,890 14,378 118.33%
-
Tax Rate 14.54% 61.57% 4.95% -17,395.76% -98.31% 6.71% 10.43% -
Total Cost 269,712 192,158 84,426 265,758 190,771 145,055 64,560 159.16%
-
Net Worth 952,838 921,098 924,375 702,309 801,012 764,603 754,675 16.80%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,792 - - 9,929 4,964 - - -
Div Payout % 12.47% - - 20.06% 7.49% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 952,838 921,098 924,375 702,309 801,012 764,603 754,675 16.80%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.69% 4.80% 13.31% 15.70% 25.78% 15.15% 18.21% -
ROE 4.87% 1.05% 1.40% 7.05% 8.27% 3.39% 1.91% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 95.51 60.98 29.42 95.25 77.65 51.65 23.85 151.96%
EPS 14.03 2.92 3.92 14.96 20.02 7.82 4.34 118.47%
DPS 1.75 0.00 0.00 3.00 1.50 0.00 0.00 -
NAPS 2.8787 2.7828 2.7927 2.1218 2.42 2.31 2.28 16.80%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 95.44 60.93 29.40 95.17 77.59 51.60 23.83 151.98%
EPS 14.02 2.92 3.91 14.95 20.00 7.82 4.34 118.37%
DPS 1.75 0.00 0.00 3.00 1.50 0.00 0.00 -
NAPS 2.8763 2.7805 2.7904 2.1201 2.418 2.3081 2.2781 16.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.80 0.81 0.77 0.76 0.74 0.785 0.81 -
P/RPS 0.84 1.33 2.62 0.80 0.95 1.52 3.40 -60.59%
P/EPS 5.70 27.70 19.65 5.08 3.70 10.04 18.65 -54.59%
EY 17.54 3.61 5.09 19.68 27.05 9.96 5.36 120.25%
DY 2.19 0.00 0.00 3.95 2.03 0.00 0.00 -
P/NAPS 0.28 0.29 0.28 0.36 0.31 0.34 0.36 -15.41%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 07/11/23 24/08/23 06/06/23 28/02/23 29/11/22 24/08/22 24/05/22 -
Price 0.82 0.83 0.815 0.80 0.715 0.765 0.81 -
P/RPS 0.86 1.36 2.77 0.84 0.92 1.48 3.40 -59.97%
P/EPS 5.84 28.38 20.80 5.35 3.57 9.78 18.65 -53.85%
EY 17.11 3.52 4.81 18.70 28.00 10.22 5.36 116.64%
DY 2.13 0.00 0.00 3.75 2.10 0.00 0.00 -
P/NAPS 0.28 0.30 0.29 0.38 0.30 0.33 0.36 -15.41%

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