[PBA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -44.73%
YoY- -56.86%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 65,195 67,125 65,487 61,857 63,541 64,569 61,764 3.66%
PBT 8,847 8,403 8,277 1,931 4,798 12,081 8,677 1.30%
Tax -310 -106 -196 1,129 738 -863 -561 -32.63%
NP 8,537 8,297 8,081 3,060 5,536 11,218 8,116 3.42%
-
NP to SH 8,537 8,297 8,081 3,060 5,536 11,218 8,116 3.42%
-
Tax Rate 3.50% 1.26% 2.37% -58.47% -15.38% 7.14% 6.47% -
Total Cost 56,658 58,828 57,406 58,797 58,005 53,351 53,648 3.70%
-
Net Worth 731,270 730,532 725,302 605,940 719,348 718,084 708,907 2.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,790 - - 6,059 5,801 - - -
Div Payout % 67.83% - - 198.02% 104.79% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 731,270 730,532 725,302 605,940 719,348 718,084 708,907 2.09%
NOSH 330,891 330,557 331,188 302,970 331,497 330,914 331,265 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.09% 12.36% 12.34% 4.95% 8.71% 17.37% 13.14% -
ROE 1.17% 1.14% 1.11% 0.51% 0.77% 1.56% 1.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.70 20.31 19.77 20.42 19.17 19.51 18.64 3.75%
EPS 2.58 2.51 2.44 0.92 1.67 3.39 2.45 3.50%
DPS 1.75 0.00 0.00 2.00 1.75 0.00 0.00 -
NAPS 2.21 2.21 2.19 2.00 2.17 2.17 2.14 2.16%
Adjusted Per Share Value based on latest NOSH - 302,970
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.68 20.26 19.77 18.67 19.18 19.49 18.64 3.68%
EPS 2.58 2.50 2.44 0.92 1.67 3.39 2.45 3.50%
DPS 1.75 0.00 0.00 1.83 1.75 0.00 0.00 -
NAPS 2.2075 2.2052 2.1895 1.8291 2.1715 2.1677 2.14 2.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.20 1.40 1.16 0.99 0.965 0.89 0.85 -
P/RPS 6.09 6.89 5.87 4.85 5.03 4.56 4.56 21.25%
P/EPS 46.51 55.78 47.54 98.02 57.78 26.25 34.69 21.56%
EY 2.15 1.79 2.10 1.02 1.73 3.81 2.88 -17.69%
DY 1.46 0.00 0.00 2.02 1.81 0.00 0.00 -
P/NAPS 0.54 0.63 0.53 0.50 0.44 0.41 0.40 22.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 22/08/14 15/05/14 21/02/14 21/11/13 16/08/13 22/05/13 -
Price 1.18 1.18 1.48 1.16 0.955 0.88 0.875 -
P/RPS 5.99 5.81 7.48 5.68 4.98 4.51 4.69 17.69%
P/EPS 45.74 47.01 60.66 114.85 57.19 25.96 35.71 17.92%
EY 2.19 2.13 1.65 0.87 1.75 3.85 2.80 -15.09%
DY 1.48 0.00 0.00 1.72 1.83 0.00 0.00 -
P/NAPS 0.53 0.53 0.68 0.58 0.44 0.41 0.41 18.64%

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