[PBA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.33%
YoY- -65.73%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 184,695 137,316 89,907 44,291 187,857 142,606 94,464 56.16%
PBT 15,821 13,545 5,329 2,147 27,779 22,655 18,129 -8.65%
Tax -1,004 -679 737 880 3,519 -1,581 -2,450 -44.73%
NP 14,817 12,866 6,066 3,027 31,298 21,074 15,679 -3.68%
-
NP to SH 14,817 12,866 6,066 3,027 31,298 21,074 15,679 -3.68%
-
Tax Rate 6.35% 5.01% -13.83% -40.99% -12.67% 6.98% 13.51% -
Total Cost 169,878 124,450 83,841 41,264 156,559 121,532 78,785 66.66%
-
Net Worth 633,120 633,352 629,803 628,684 622,667 619,628 629,811 0.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,944 3,315 - - 12,420 7,455 - -
Div Payout % 67.11% 25.77% - - 39.68% 35.38% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 633,120 633,352 629,803 628,684 622,667 619,628 629,811 0.34%
NOSH 331,476 331,597 331,475 332,637 331,206 331,352 331,479 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.02% 9.37% 6.75% 6.83% 16.66% 14.78% 16.60% -
ROE 2.34% 2.03% 0.96% 0.48% 5.03% 3.40% 2.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.72 41.41 27.12 13.32 56.72 43.04 28.50 56.16%
EPS 4.47 3.88 1.83 0.91 9.45 6.36 4.73 -3.68%
DPS 3.00 1.00 0.00 0.00 3.75 2.25 0.00 -
NAPS 1.91 1.91 1.90 1.89 1.88 1.87 1.90 0.34%
Adjusted Per Share Value based on latest NOSH - 332,637
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.75 41.45 27.14 13.37 56.71 43.05 28.52 56.14%
EPS 4.47 3.88 1.83 0.91 9.45 6.36 4.73 -3.68%
DPS 3.00 1.00 0.00 0.00 3.75 2.25 0.00 -
NAPS 1.9112 1.9119 1.9012 1.8978 1.8796 1.8705 1.9012 0.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.87 0.86 0.94 0.95 0.86 0.90 1.01 -
P/RPS 1.56 2.08 3.47 7.13 1.52 2.09 3.54 -42.00%
P/EPS 19.46 22.16 51.37 104.40 9.10 14.15 21.35 -5.97%
EY 5.14 4.51 1.95 0.96 10.99 7.07 4.68 6.43%
DY 3.45 1.16 0.00 0.00 4.36 2.50 0.00 -
P/NAPS 0.46 0.45 0.49 0.50 0.46 0.48 0.53 -8.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 30/10/09 06/08/09 12/05/09 12/02/09 24/11/08 22/08/08 -
Price 0.88 0.94 0.93 0.95 0.90 0.88 0.94 -
P/RPS 1.58 2.27 3.43 7.13 1.59 2.04 3.30 -38.71%
P/EPS 19.69 24.23 50.82 104.40 9.52 13.84 19.87 -0.60%
EY 5.08 4.13 1.97 0.96 10.50 7.23 5.03 0.65%
DY 3.41 1.06 0.00 0.00 4.17 2.56 0.00 -
P/NAPS 0.46 0.49 0.49 0.50 0.48 0.47 0.49 -4.11%

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