[PBA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 123.76%
YoY- 26.04%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 50,209 48,854 47,379 47,409 45,616 44,291 45,252 7.19%
PBT 7,293 6,655 2,276 8,216 3,182 2,147 5,124 26.61%
Tax -1,534 -1,281 -325 -1,416 -143 880 5,100 -
NP 5,759 5,374 1,951 6,800 3,039 3,027 10,224 -31.86%
-
NP to SH 5,759 5,374 1,951 6,800 3,039 3,027 10,224 -31.86%
-
Tax Rate 21.03% 19.25% 14.28% 17.23% 4.49% -40.99% -99.53% -
Total Cost 44,450 43,480 45,428 40,609 42,577 41,264 35,028 17.26%
-
Net Worth 642,095 640,235 628,288 633,560 627,619 628,684 622,103 2.13%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,613 3,317 - - 4,963 -
Div Payout % - - 338.98% 48.78% - - 48.55% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 642,095 640,235 628,288 633,560 627,619 628,684 622,103 2.13%
NOSH 330,977 331,728 330,677 331,707 330,326 332,637 330,906 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.47% 11.00% 4.12% 14.34% 6.66% 6.83% 22.59% -
ROE 0.90% 0.84% 0.31% 1.07% 0.48% 0.48% 1.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.17 14.73 14.33 14.29 13.81 13.32 13.68 7.15%
EPS 1.74 1.62 0.59 2.05 0.92 0.91 3.09 -31.88%
DPS 0.00 0.00 2.00 1.00 0.00 0.00 1.50 -
NAPS 1.94 1.93 1.90 1.91 1.90 1.89 1.88 2.12%
Adjusted Per Share Value based on latest NOSH - 331,707
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.16 14.75 14.30 14.31 13.77 13.37 13.66 7.21%
EPS 1.74 1.62 0.59 2.05 0.92 0.91 3.09 -31.88%
DPS 0.00 0.00 2.00 1.00 0.00 0.00 1.50 -
NAPS 1.9383 1.9327 1.8966 1.9125 1.8946 1.8978 1.8779 2.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.86 0.90 0.87 0.86 0.94 0.95 0.86 -
P/RPS 5.67 6.11 6.07 6.02 6.81 7.13 6.29 -6.70%
P/EPS 49.43 55.56 147.46 41.95 102.17 104.40 27.83 46.81%
EY 2.02 1.80 0.68 2.38 0.98 0.96 3.59 -31.91%
DY 0.00 0.00 2.30 1.16 0.00 0.00 1.74 -
P/NAPS 0.44 0.47 0.46 0.45 0.49 0.50 0.46 -2.92%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/05/10 08/02/10 30/10/09 06/08/09 12/05/09 12/02/09 -
Price 0.85 0.86 0.88 0.94 0.93 0.95 0.90 -
P/RPS 5.60 5.84 6.14 6.58 6.73 7.13 6.58 -10.21%
P/EPS 48.85 53.09 149.15 45.85 101.09 104.40 29.13 41.28%
EY 2.05 1.88 0.67 2.18 0.99 0.96 3.43 -29.11%
DY 0.00 0.00 2.27 1.06 0.00 0.00 1.67 -
P/NAPS 0.44 0.45 0.46 0.49 0.49 0.50 0.48 -5.65%

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