[PBA] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -71.31%
YoY- -80.92%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,113 50,209 48,854 47,379 47,409 45,616 44,291 7.12%
PBT 3,867 7,293 6,655 2,276 8,216 3,182 2,147 47.98%
Tax -1,454 -1,534 -1,281 -325 -1,416 -143 880 -
NP 2,413 5,759 5,374 1,951 6,800 3,039 3,027 -14.01%
-
NP to SH 2,819 5,759 5,374 1,951 6,800 3,039 3,027 -4.63%
-
Tax Rate 37.60% 21.03% 19.25% 14.28% 17.23% 4.49% -40.99% -
Total Cost 46,700 44,450 43,480 45,428 40,609 42,577 41,264 8.59%
-
Net Worth 745,297 642,095 640,235 628,288 633,560 627,619 628,684 12.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,792 - - 6,613 3,317 - - -
Div Payout % 205.48% - - 338.98% 48.78% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 745,297 642,095 640,235 628,288 633,560 627,619 628,684 12.00%
NOSH 386,164 330,977 331,728 330,677 331,707 330,326 332,637 10.44%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.91% 11.47% 11.00% 4.12% 14.34% 6.66% 6.83% -
ROE 0.38% 0.90% 0.84% 0.31% 1.07% 0.48% 0.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.72 15.17 14.73 14.33 14.29 13.81 13.32 -3.02%
EPS 0.73 1.74 1.62 0.59 2.05 0.92 0.91 -13.65%
DPS 1.50 0.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 1.93 1.94 1.93 1.90 1.91 1.90 1.89 1.40%
Adjusted Per Share Value based on latest NOSH - 330,677
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.83 15.16 14.75 14.30 14.31 13.77 13.37 7.14%
EPS 0.85 1.74 1.62 0.59 2.05 0.92 0.91 -4.44%
DPS 1.75 0.00 0.00 2.00 1.00 0.00 0.00 -
NAPS 2.2498 1.9383 1.9327 1.8966 1.9125 1.8946 1.8978 11.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.86 0.90 0.87 0.86 0.94 0.95 -
P/RPS 7.31 5.67 6.11 6.07 6.02 6.81 7.13 1.67%
P/EPS 127.40 49.43 55.56 147.46 41.95 102.17 104.40 14.18%
EY 0.78 2.02 1.80 0.68 2.38 0.98 0.96 -12.91%
DY 1.61 0.00 0.00 2.30 1.16 0.00 0.00 -
P/NAPS 0.48 0.44 0.47 0.46 0.45 0.49 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 25/08/10 21/05/10 08/02/10 30/10/09 06/08/09 12/05/09 -
Price 0.88 0.85 0.86 0.88 0.94 0.93 0.95 -
P/RPS 6.92 5.60 5.84 6.14 6.58 6.73 7.13 -1.97%
P/EPS 120.55 48.85 53.09 149.15 45.85 101.09 104.40 10.05%
EY 0.83 2.05 1.88 0.67 2.18 0.99 0.96 -9.23%
DY 1.70 0.00 0.00 2.27 1.06 0.00 0.00 -
P/NAPS 0.46 0.44 0.45 0.46 0.49 0.49 0.50 -5.40%

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