[PBA] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 24.31%
YoY- -27.95%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 88,782 85,935 66,655 84,313 80,524 80,723 79,673 7.50%
PBT 16,874 16,882 -7,427 19,901 13,109 15,145 2,457 262.58%
Tax -479 -1,800 4,740 -3,600 4 -4,800 14,434 -
NP 16,395 15,082 -2,687 16,301 13,113 10,345 16,891 -1.97%
-
NP to SH 16,395 15,082 -2,687 16,301 13,113 10,345 16,891 -1.97%
-
Tax Rate 2.84% 10.66% - 18.09% -0.03% 31.69% -587.46% -
Total Cost 72,387 70,853 69,342 68,012 67,411 70,378 62,782 9.98%
-
Net Worth 840,742 837,432 824,192 830,815 824,529 810,496 801,352 3.25%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 7,447 5,792 - - 7,450 -
Div Payout % - - 0.00% 35.53% - - 44.11% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 840,742 837,432 824,192 830,815 824,529 810,496 801,352 3.25%
NOSH 331,270 331,270 331,270 331,270 331,136 330,815 331,137 0.02%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.47% 17.55% -4.03% 19.33% 16.28% 12.82% 21.20% -
ROE 1.95% 1.80% -0.33% 1.96% 1.59% 1.28% 2.11% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.82 25.96 20.14 25.47 24.32 24.40 24.06 7.52%
EPS 4.95 4.56 -0.81 4.92 3.96 3.13 5.10 -1.97%
DPS 0.00 0.00 2.25 1.75 0.00 0.00 2.25 -
NAPS 2.54 2.53 2.49 2.51 2.49 2.45 2.42 3.28%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.80 25.94 20.12 25.45 24.31 24.37 24.05 7.50%
EPS 4.95 4.55 -0.81 4.92 3.96 3.12 5.10 -1.97%
DPS 0.00 0.00 2.25 1.75 0.00 0.00 2.25 -
NAPS 2.5379 2.5279 2.488 2.508 2.489 2.4466 2.419 3.25%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.23 1.13 1.20 1.26 1.30 1.25 1.15 -
P/RPS 4.59 4.35 5.96 4.95 5.35 5.12 4.78 -2.67%
P/EPS 24.83 24.80 -147.82 25.59 32.83 39.97 22.55 6.65%
EY 4.03 4.03 -0.68 3.91 3.05 2.50 4.44 -6.27%
DY 0.00 0.00 1.88 1.39 0.00 0.00 1.96 -
P/NAPS 0.48 0.45 0.48 0.50 0.52 0.51 0.48 0.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 09/03/18 24/11/17 29/08/17 24/05/17 28/02/17 -
Price 1.19 1.20 1.13 1.20 1.26 1.28 1.24 -
P/RPS 4.44 4.62 5.61 4.71 5.18 5.25 5.15 -9.44%
P/EPS 24.03 26.34 -139.20 24.37 31.82 40.93 24.31 -0.77%
EY 4.16 3.80 -0.72 4.10 3.14 2.44 4.11 0.81%
DY 0.00 0.00 1.99 1.46 0.00 0.00 1.81 -
P/NAPS 0.47 0.47 0.45 0.48 0.51 0.52 0.51 -5.31%

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