[PBA] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -2.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 36,263 37,092 34,155 35,678 38,354 31,868 0 -
PBT 13,251 13,274 12,848 16,784 18,664 18,217 0 -
Tax -740 -4,411 623 -2,967 -4,522 -3,698 0 -
NP 12,511 8,863 13,471 13,817 14,142 14,519 0 -
-
NP to SH 12,511 8,863 13,471 13,817 14,142 14,519 0 -
-
Tax Rate 5.58% 33.23% -4.85% 17.68% 24.23% 20.30% - -
Total Cost 23,752 28,229 20,684 21,861 24,212 17,349 0 -
-
Net Worth 463,370 447,915 435,551 409,392 375,253 295,884 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,765 - - - 573 - -
Div Payout % - 53.76% - - - 3.95% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 463,370 447,915 435,551 409,392 375,253 295,884 0 -
NOSH 330,978 317,670 311,108 301,023 280,039 229,368 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 34.50% 23.89% 39.44% 38.73% 36.87% 45.56% 0.00% -
ROE 2.70% 1.98% 3.09% 3.38% 3.77% 4.91% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.96 11.68 10.98 11.85 13.70 13.89 0.00 -
EPS 3.78 2.79 4.33 4.59 5.05 6.33 0.00 -
DPS 0.00 1.50 0.00 0.00 0.00 0.25 0.00 -
NAPS 1.40 1.41 1.40 1.36 1.34 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,023
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.95 11.20 10.31 10.77 11.58 9.62 0.00 -
EPS 3.78 2.68 4.07 4.17 4.27 4.38 0.00 -
DPS 0.00 1.44 0.00 0.00 0.00 0.17 0.00 -
NAPS 1.3988 1.3521 1.3148 1.2358 1.1328 0.8932 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 - - - -
Price 1.12 1.25 1.26 1.49 0.00 0.00 0.00 -
P/RPS 10.22 10.71 11.48 12.57 0.00 0.00 0.00 -
P/EPS 29.63 44.80 29.10 32.46 0.00 0.00 0.00 -
EY 3.37 2.23 3.44 3.08 0.00 0.00 0.00 -
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.90 1.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 26/02/03 15/11/02 22/08/02 16/05/02 12/04/02 - -
Price 1.25 1.17 1.27 1.37 1.61 0.00 0.00 -
P/RPS 11.41 10.02 11.57 11.56 11.76 0.00 0.00 -
P/EPS 33.07 41.94 29.33 29.85 31.88 0.00 0.00 -
EY 3.02 2.38 3.41 3.35 3.14 0.00 0.00 -
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.91 1.01 1.20 0.00 0.00 -

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