[PBA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -75.12%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 148,969 111,331 73,776 36,263 150,902 108,187 74,032 59.18%
PBT 51,106 39,026 24,948 13,251 61,569 48,295 35,448 27.53%
Tax -10,475 -6,798 -3,254 -740 -11,277 -6,866 -7,489 24.99%
NP 40,631 32,228 21,694 12,511 50,292 41,429 27,959 28.21%
-
NP to SH 40,631 32,228 21,694 12,511 50,292 41,429 27,959 28.21%
-
Tax Rate 20.50% 17.42% 13.04% 5.58% 18.32% 14.22% 21.13% -
Total Cost 108,338 79,103 52,082 23,752 100,610 66,758 46,073 76.55%
-
Net Worth 489,689 489,706 473,624 463,370 447,110 435,439 409,302 12.66%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,543 - - - 4,756 - - -
Div Payout % 40.72% - - - 9.46% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 489,689 489,706 473,624 463,370 447,110 435,439 409,302 12.66%
NOSH 330,871 330,882 331,206 330,978 317,099 311,028 300,958 6.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 27.27% 28.95% 29.41% 34.50% 33.33% 38.29% 37.77% -
ROE 8.30% 6.58% 4.58% 2.70% 11.25% 9.51% 6.83% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 45.02 33.65 22.27 10.96 47.59 34.78 24.60 49.45%
EPS 12.28 9.74 6.55 3.78 15.86 13.32 9.29 20.38%
DPS 5.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.48 1.48 1.43 1.40 1.41 1.40 1.36 5.78%
Adjusted Per Share Value based on latest NOSH - 330,978
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.97 33.61 22.27 10.95 45.55 32.66 22.35 59.17%
EPS 12.27 9.73 6.55 3.78 15.18 12.51 8.44 28.24%
DPS 4.99 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 1.4782 1.4783 1.4297 1.3988 1.3497 1.3145 1.2356 12.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.84 1.87 1.41 1.12 1.25 1.26 1.49 -
P/RPS 4.09 5.56 6.33 10.22 2.63 3.62 6.06 -23.00%
P/EPS 14.98 19.20 21.53 29.63 7.88 9.46 16.04 -4.44%
EY 6.67 5.21 4.65 3.37 12.69 10.57 6.23 4.64%
DY 2.72 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 1.24 1.26 0.99 0.80 0.89 0.90 1.10 8.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 10/11/03 28/08/03 12/05/03 26/02/03 15/11/02 22/08/02 -
Price 1.73 1.84 1.65 1.25 1.17 1.27 1.37 -
P/RPS 3.84 5.47 7.41 11.41 2.46 3.65 5.57 -21.90%
P/EPS 14.09 18.89 25.19 33.07 7.38 9.53 14.75 -2.99%
EY 7.10 5.29 3.97 3.02 13.56 10.49 6.78 3.11%
DY 2.89 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 1.17 1.24 1.15 0.89 0.83 0.91 1.01 10.27%

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