[PBA] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -26.03%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 401,393 261,501 111,173 423,602 316,148 201,838 97,394 156.39%
PBT 116,973 74,770 16,400 68,410 54,339 25,191 13,644 317.24%
Tax -26,241 -5,197 -2,050 -34,062 -7,903 -15,511 -676 1038.83%
NP 90,732 69,573 14,350 34,348 46,436 9,680 12,968 264.51%
-
NP to SH 90,732 69,573 14,350 34,348 46,436 9,680 12,968 264.51%
-
Tax Rate 22.43% 6.95% 12.50% 49.79% 14.54% 61.57% 4.95% -
Total Cost 310,661 191,928 96,823 389,254 269,712 192,158 84,426 137.78%
-
Net Worth 1,019,467 1,006,227 950,124 935,758 952,838 921,098 924,375 6.72%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 11,584 5,792 - - -
Div Payout % - - - 33.73% 12.47% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,019,467 1,006,227 950,124 935,758 952,838 921,098 924,375 6.72%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 22.60% 26.61% 12.91% 8.11% 14.69% 4.80% 13.31% -
ROE 8.90% 6.91% 1.51% 3.67% 4.87% 1.05% 1.40% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 121.27 79.00 33.59 127.98 95.51 60.98 29.42 156.42%
EPS 27.41 21.02 4.34 10.38 14.03 2.92 3.92 264.37%
DPS 0.00 0.00 0.00 3.50 1.75 0.00 0.00 -
NAPS 3.08 3.04 2.8705 2.8271 2.8787 2.7828 2.7927 6.72%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 121.17 78.94 33.56 127.87 95.44 60.93 29.40 156.39%
EPS 27.39 21.00 4.33 10.37 14.02 2.92 3.91 264.81%
DPS 0.00 0.00 0.00 3.50 1.75 0.00 0.00 -
NAPS 3.0775 3.0375 2.8681 2.8248 2.8763 2.7805 2.7904 6.72%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.38 1.76 1.86 1.46 0.80 0.81 0.77 -
P/RPS 1.96 2.23 5.54 1.14 0.84 1.33 2.62 -17.54%
P/EPS 8.68 8.37 42.90 14.07 5.70 27.70 19.65 -41.91%
EY 11.52 11.94 2.33 7.11 17.54 3.61 5.09 72.12%
DY 0.00 0.00 0.00 2.40 2.19 0.00 0.00 -
P/NAPS 0.77 0.58 0.65 0.52 0.28 0.29 0.28 95.92%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 15/11/24 26/08/24 24/05/24 28/02/24 07/11/23 24/08/23 06/06/23 -
Price 2.35 1.80 2.07 2.46 0.82 0.83 0.815 -
P/RPS 1.94 2.28 6.16 1.92 0.86 1.36 2.77 -21.08%
P/EPS 8.57 8.56 47.75 23.71 5.84 28.38 20.80 -44.54%
EY 11.66 11.68 2.09 4.22 17.11 3.52 4.81 80.16%
DY 0.00 0.00 0.00 1.42 2.13 0.00 0.00 -
P/NAPS 0.76 0.59 0.72 0.87 0.28 0.30 0.29 89.74%

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