[PBA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.65%
YoY- 15.04%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 46,220 43,861 42,330 45,011 44,041 40,675 40,353 9.49%
PBT 13,951 13,150 11,279 13,373 12,951 9,310 6,644 64.20%
Tax -2,271 -2,714 -2,720 -2,610 -4,030 -1,196 -2,835 -13.78%
NP 11,680 10,436 8,559 10,763 8,921 8,114 3,809 111.50%
-
NP to SH 11,680 10,436 8,559 10,763 8,921 8,114 3,809 111.50%
-
Tax Rate 16.28% 20.64% 24.12% 19.52% 31.12% 12.85% 42.67% -
Total Cost 34,540 33,425 33,771 34,248 35,120 32,561 36,544 -3.70%
-
Net Worth 331,347 331,540 331,651 536,494 537,249 543,141 331,813 -0.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 8,291 8,279 - - 8,295 -
Div Payout % - - 96.87% 76.92% - - 217.78% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 331,347 331,540 331,651 536,494 537,249 543,141 331,813 -0.09%
NOSH 331,347 331,540 331,651 331,169 331,635 331,183 331,813 -0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.27% 23.79% 20.22% 23.91% 20.26% 19.95% 9.44% -
ROE 3.53% 3.15% 2.58% 2.01% 1.66% 1.49% 1.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.95 13.23 12.76 13.59 13.28 12.28 12.16 9.61%
EPS 3.53 3.15 2.58 3.25 2.69 2.45 1.15 111.64%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 2.50 -
NAPS 1.00 1.00 1.00 1.62 1.62 1.64 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 331,169
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.95 13.24 12.78 13.59 13.29 12.28 12.18 9.49%
EPS 3.53 3.15 2.58 3.25 2.69 2.45 1.15 111.64%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 2.50 -
NAPS 1.0002 1.0008 1.0012 1.6195 1.6218 1.6396 1.0016 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.29 1.20 1.22 1.21 1.37 1.35 1.50 -
P/RPS 9.25 9.07 9.56 8.90 10.32 10.99 12.33 -17.48%
P/EPS 36.60 38.12 47.27 37.23 50.93 55.10 130.67 -57.29%
EY 2.73 2.62 2.12 2.69 1.96 1.81 0.77 133.05%
DY 0.00 0.00 2.05 2.07 0.00 0.00 1.67 -
P/NAPS 1.29 1.20 1.22 0.75 0.85 0.82 1.50 -9.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 02/08/07 24/05/07 13/02/07 09/11/06 24/08/06 18/05/06 16/02/06 -
Price 1.28 1.20 1.22 1.18 1.25 1.39 1.47 -
P/RPS 9.18 9.07 9.56 8.68 9.41 11.32 12.09 -16.81%
P/EPS 36.31 38.12 47.27 36.31 46.47 56.73 128.06 -56.94%
EY 2.75 2.62 2.12 2.75 2.15 1.76 0.78 132.18%
DY 0.00 0.00 2.05 2.12 0.00 0.00 1.70 -
P/NAPS 1.28 1.20 1.22 0.73 0.77 0.85 1.47 -8.83%

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