[PBA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.89%
YoY- 54.21%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 75,339 64,265 63,210 65,195 67,125 65,487 61,857 14.08%
PBT 14,778 1,706 107 8,847 8,403 8,277 1,931 289.79%
Tax -131 -186 -263 -310 -106 -196 1,129 -
NP 14,647 1,520 -156 8,537 8,297 8,081 3,060 184.83%
-
NP to SH 14,647 1,520 -156 8,537 8,297 8,081 3,060 184.83%
-
Tax Rate 0.89% 10.90% 245.79% 3.50% 1.26% 2.37% -58.47% -
Total Cost 60,692 62,745 63,366 56,658 58,828 57,406 58,797 2.14%
-
Net Worth 745,605 730,260 686,400 731,270 730,532 725,302 605,940 14.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,239 5,790 - - 6,059 -
Div Payout % - - 0.00% 67.83% - - 198.02% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 745,605 730,260 686,400 731,270 730,532 725,302 605,940 14.87%
NOSH 331,380 330,434 311,999 330,891 330,557 331,188 302,970 6.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.44% 2.37% -0.25% 13.09% 12.36% 12.34% 4.95% -
ROE 1.96% 0.21% -0.02% 1.17% 1.14% 1.11% 0.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.73 19.45 20.26 19.70 20.31 19.77 20.42 7.42%
EPS 4.42 0.46 -0.05 2.58 2.51 2.44 0.92 185.54%
DPS 0.00 0.00 2.00 1.75 0.00 0.00 2.00 -
NAPS 2.25 2.21 2.20 2.21 2.21 2.19 2.00 8.19%
Adjusted Per Share Value based on latest NOSH - 330,891
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.74 19.40 19.08 19.68 20.26 19.77 18.67 14.09%
EPS 4.42 0.46 -0.05 2.58 2.50 2.44 0.92 185.54%
DPS 0.00 0.00 1.88 1.75 0.00 0.00 1.83 -
NAPS 2.2507 2.2044 2.072 2.2075 2.2052 2.1895 1.8291 14.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.19 1.29 1.20 1.40 1.16 0.99 -
P/RPS 4.84 6.12 6.37 6.09 6.89 5.87 4.85 -0.13%
P/EPS 24.89 258.70 -2,580.00 46.51 55.78 47.54 98.02 -60.00%
EY 4.02 0.39 -0.04 2.15 1.79 2.10 1.02 150.13%
DY 0.00 0.00 1.55 1.46 0.00 0.00 2.02 -
P/NAPS 0.49 0.54 0.59 0.54 0.63 0.53 0.50 -1.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 28/11/14 22/08/14 15/05/14 21/02/14 -
Price 0.95 1.08 1.37 1.18 1.18 1.48 1.16 -
P/RPS 4.18 5.55 6.76 5.99 5.81 7.48 5.68 -18.53%
P/EPS 21.49 234.78 -2,740.00 45.74 47.01 60.66 114.85 -67.38%
EY 4.65 0.43 -0.04 2.19 2.13 1.65 0.87 206.63%
DY 0.00 0.00 1.46 1.48 0.00 0.00 1.72 -
P/NAPS 0.42 0.49 0.62 0.53 0.53 0.68 0.58 -19.40%

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