[PBA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -59.54%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 334,758 255,029 170,971 85,935 312,353 245,698 161,385 62.43%
PBT 36,137 39,393 30,011 16,882 40,936 48,363 28,462 17.20%
Tax -139,567 -1,594 -2,279 -1,800 -3,656 -8,396 -4,796 840.30%
NP -103,430 37,799 27,732 15,082 37,280 39,967 23,666 -
-
NP to SH -103,430 37,799 27,732 15,082 37,280 39,967 23,666 -
-
Tax Rate 386.22% 4.05% 7.59% 10.66% 8.93% 17.36% 16.85% -
Total Cost 438,188 217,230 143,239 70,853 275,073 205,731 137,719 115.87%
-
Net Worth 695,099 844,052 840,742 837,432 824,192 830,815 824,172 -10.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,585 5,792 - - 13,240 5,792 - -
Div Payout % 0.00% 15.32% - - 35.52% 14.49% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 695,099 844,052 840,742 837,432 824,192 830,815 824,172 -10.70%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 330,993 0.05%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -30.90% 14.82% 16.22% 17.55% 11.94% 16.27% 14.66% -
ROE -14.88% 4.48% 3.30% 1.80% 4.52% 4.81% 2.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 101.14 77.05 51.65 25.96 94.37 74.23 48.76 62.42%
EPS -31.25 11.42 8.38 4.56 11.26 12.07 7.15 -
DPS 3.50 1.75 0.00 0.00 4.00 1.75 0.00 -
NAPS 2.10 2.55 2.54 2.53 2.49 2.51 2.49 -10.70%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 101.05 76.99 51.61 25.94 94.29 74.17 48.72 62.42%
EPS -31.22 11.41 8.37 4.55 11.25 12.06 7.14 -
DPS 3.50 1.75 0.00 0.00 4.00 1.75 0.00 -
NAPS 2.0983 2.5479 2.5379 2.5279 2.488 2.508 2.4879 -10.70%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.06 1.24 1.23 1.13 1.20 1.26 1.30 -
P/RPS 1.05 1.61 2.38 4.35 1.27 1.70 2.67 -46.23%
P/EPS -3.39 10.86 14.68 24.80 10.65 10.44 18.18 -
EY -29.48 9.21 6.81 4.03 9.39 9.58 5.50 -
DY 3.30 1.41 0.00 0.00 3.33 1.39 0.00 -
P/NAPS 0.50 0.49 0.48 0.45 0.48 0.50 0.52 -2.57%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 27/08/18 25/05/18 09/03/18 24/11/17 29/08/17 -
Price 1.25 1.22 1.19 1.20 1.13 1.20 1.26 -
P/RPS 1.24 1.58 2.30 4.62 1.20 1.62 2.58 -38.56%
P/EPS -4.00 10.68 14.20 26.34 10.03 9.94 17.62 -
EY -25.00 9.36 7.04 3.80 9.97 10.06 5.67 -
DY 2.80 1.43 0.00 0.00 3.54 1.46 0.00 -
P/NAPS 0.60 0.48 0.47 0.47 0.45 0.48 0.51 11.41%

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