[PBA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 1259.87%
YoY- 31.97%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 60,046 61,245 61,019 56,136 59,305 64,574 56,313 4.35%
PBT 1,247 11,481 10,185 6,274 7,288 15,599 13,243 -79.21%
Tax 1,987 -1,190 -1,768 10,466 -1,508 -3,457 -2,208 -
NP 3,234 10,291 8,417 16,740 5,780 12,142 11,035 -55.78%
-
NP to SH 3,234 9,994 8,417 16,740 1,231 12,104 11,035 -55.78%
-
Tax Rate -159.34% 10.36% 17.36% -166.82% 20.69% 22.16% 16.67% -
Total Cost 56,812 50,954 52,602 39,396 53,525 52,432 45,278 16.28%
-
Net Worth 662,012 678,049 689,266 682,859 142,909 669,512 659,448 0.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,490 - - 5,800 1,238 - - -
Div Payout % 169.78% - - 34.65% 100.57% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 662,012 678,049 689,266 682,859 142,909 669,512 659,448 0.25%
NOSH 313,750 321,350 331,377 331,485 70,747 329,809 331,381 -3.56%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.39% 16.80% 13.79% 29.82% 9.75% 18.80% 19.60% -
ROE 0.49% 1.47% 1.22% 2.45% 0.86% 1.81% 1.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.14 19.06 18.41 16.93 83.83 19.58 16.99 8.24%
EPS 0.98 3.11 2.54 5.05 1.74 3.67 3.33 -55.65%
DPS 1.75 0.00 0.00 1.75 1.75 0.00 0.00 -
NAPS 2.11 2.11 2.08 2.06 2.02 2.03 1.99 3.96%
Adjusted Per Share Value based on latest NOSH - 331,485
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.13 18.49 18.42 16.95 17.90 19.49 17.00 4.37%
EPS 0.98 3.02 2.54 5.05 0.37 3.65 3.33 -55.65%
DPS 1.66 0.00 0.00 1.75 0.37 0.00 0.00 -
NAPS 1.9984 2.0468 2.0807 2.0613 0.4314 2.021 1.9907 0.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.88 0.88 0.93 0.94 0.96 0.98 0.96 -
P/RPS 4.60 4.62 5.05 5.55 1.15 5.01 5.65 -12.77%
P/EPS 85.37 28.30 36.61 18.61 55.17 26.70 28.83 105.80%
EY 1.17 3.53 2.73 5.37 1.81 3.74 3.47 -51.46%
DY 1.99 0.00 0.00 1.86 1.82 0.00 0.00 -
P/NAPS 0.42 0.42 0.45 0.46 0.48 0.48 0.48 -8.49%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 14/08/12 17/05/12 29/02/12 11/11/11 22/08/11 23/05/11 -
Price 0.93 0.93 0.92 0.94 1.00 0.90 1.00 -
P/RPS 4.86 4.88 5.00 5.55 1.19 4.60 5.88 -11.89%
P/EPS 90.22 29.90 36.22 18.61 57.47 24.52 30.03 107.79%
EY 1.11 3.34 2.76 5.37 1.74 4.08 3.33 -51.82%
DY 1.88 0.00 0.00 1.86 1.75 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.46 0.50 0.44 0.50 -8.14%

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