[PBA] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 356.27%
YoY- 2175.85%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 86,088 92,007 78,938 84,833 82,268 79,981 87,733 -1.25%
PBT 5,662 11,700 16,052 5,811 6,616 2,432 13,252 -43.24%
Tax 34,710 -188 -1,674 14,922 -2,072 -1,116 -3,104 -
NP 40,372 11,512 14,378 20,733 4,544 1,316 10,148 150.86%
-
NP to SH 40,372 11,512 14,378 20,733 4,544 1,316 10,148 150.86%
-
Tax Rate -613.03% 1.61% 10.43% -256.79% 31.32% 45.89% 23.42% -
Total Cost 45,716 80,495 64,560 64,100 77,724 78,665 77,585 -29.69%
-
Net Worth 801,012 764,603 754,675 738,125 705,025 701,715 701,715 9.21%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,964 - - 3,309 4,137 - - -
Div Payout % 12.30% - - 15.96% 91.05% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 801,012 764,603 754,675 738,125 705,025 701,715 701,715 9.21%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 46.90% 12.51% 18.21% 24.44% 5.52% 1.65% 11.57% -
ROE 5.04% 1.51% 1.91% 2.81% 0.64% 0.19% 1.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 26.01 27.80 23.85 25.63 24.85 24.16 26.51 -1.26%
EPS 12.20 3.48 4.34 6.26 1.37 0.40 3.07 150.67%
DPS 1.50 0.00 0.00 1.00 1.25 0.00 0.00 -
NAPS 2.42 2.31 2.28 2.23 2.13 2.12 2.12 9.21%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.99 27.77 23.83 25.61 24.83 24.14 26.48 -1.23%
EPS 12.19 3.48 4.34 6.26 1.37 0.40 3.06 151.08%
DPS 1.50 0.00 0.00 1.00 1.25 0.00 0.00 -
NAPS 2.418 2.3081 2.2781 2.2282 2.1283 2.1183 2.1183 9.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.74 0.785 0.81 0.83 0.825 0.845 0.86 -
P/RPS 2.85 2.82 3.40 3.24 3.32 3.50 3.24 -8.18%
P/EPS 6.07 22.57 18.65 13.25 60.10 212.53 28.05 -63.92%
EY 16.48 4.43 5.36 7.55 1.66 0.47 3.56 177.50%
DY 2.03 0.00 0.00 1.20 1.52 0.00 0.00 -
P/NAPS 0.31 0.34 0.36 0.37 0.39 0.40 0.41 -16.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 24/05/22 23/02/22 23/11/21 25/08/21 28/05/21 -
Price 0.715 0.765 0.81 0.80 0.825 0.835 0.875 -
P/RPS 2.75 2.75 3.40 3.12 3.32 3.46 3.30 -11.43%
P/EPS 5.86 22.00 18.65 12.77 60.10 210.02 28.54 -65.16%
EY 17.06 4.55 5.36 7.83 1.66 0.48 3.50 187.20%
DY 2.10 0.00 0.00 1.25 1.52 0.00 0.00 -
P/NAPS 0.30 0.33 0.36 0.36 0.39 0.39 0.41 -18.78%

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