[PBA] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 245.29%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 92,007 78,938 84,833 82,268 79,981 87,733 85,324 5.17%
PBT 11,700 16,052 5,811 6,616 2,432 13,252 6,850 43.02%
Tax -188 -1,674 14,922 -2,072 -1,116 -3,104 -5,939 -90.05%
NP 11,512 14,378 20,733 4,544 1,316 10,148 911 445.05%
-
NP to SH 11,512 14,378 20,733 4,544 1,316 10,148 911 445.05%
-
Tax Rate 1.61% 10.43% -256.79% 31.32% 45.89% 23.42% 86.70% -
Total Cost 80,495 64,560 64,100 77,724 78,665 77,585 84,413 -3.12%
-
Net Worth 764,603 754,675 738,125 705,025 701,715 701,715 691,785 6.91%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 3,309 4,137 - - 3,309 -
Div Payout % - - 15.96% 91.05% - - 363.33% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 764,603 754,675 738,125 705,025 701,715 701,715 691,785 6.91%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.51% 18.21% 24.44% 5.52% 1.65% 11.57% 1.07% -
ROE 1.51% 1.91% 2.81% 0.64% 0.19% 1.45% 0.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.80 23.85 25.63 24.85 24.16 26.51 25.78 5.17%
EPS 3.48 4.34 6.26 1.37 0.40 3.07 0.28 439.03%
DPS 0.00 0.00 1.00 1.25 0.00 0.00 1.00 -
NAPS 2.31 2.28 2.23 2.13 2.12 2.12 2.09 6.91%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.77 23.83 25.61 24.83 24.14 26.48 25.76 5.15%
EPS 3.48 4.34 6.26 1.37 0.40 3.06 0.28 439.03%
DPS 0.00 0.00 1.00 1.25 0.00 0.00 1.00 -
NAPS 2.3081 2.2781 2.2282 2.1283 2.1183 2.1183 2.0883 6.91%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.785 0.81 0.83 0.825 0.845 0.86 0.865 -
P/RPS 2.82 3.40 3.24 3.32 3.50 3.24 3.36 -11.05%
P/EPS 22.57 18.65 13.25 60.10 212.53 28.05 314.28 -82.80%
EY 4.43 5.36 7.55 1.66 0.47 3.56 0.32 479.33%
DY 0.00 0.00 1.20 1.52 0.00 0.00 1.16 -
P/NAPS 0.34 0.36 0.37 0.39 0.40 0.41 0.41 -11.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 23/02/22 23/11/21 25/08/21 28/05/21 24/02/21 -
Price 0.765 0.81 0.80 0.825 0.835 0.875 0.00 -
P/RPS 2.75 3.40 3.12 3.32 3.46 3.30 0.00 -
P/EPS 22.00 18.65 12.77 60.10 210.02 28.54 0.00 -
EY 4.55 5.36 7.83 1.66 0.48 3.50 0.00 -
DY 0.00 0.00 1.25 1.52 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.36 0.39 0.39 0.41 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