[PBA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -36.32%
YoY- -57.23%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 39,857 40,768 37,892 35,220 37,638 37,555 37,513 4.10%
PBT 14,763 14,751 12,109 8,018 12,080 14,078 11,697 16.70%
Tax -1,925 -2,801 -2,413 -2,667 -3,677 -3,544 -2,514 -16.23%
NP 12,838 11,950 9,696 5,351 8,403 10,534 9,183 24.90%
-
NP to SH 12,838 11,950 9,696 5,351 8,403 10,534 9,183 24.90%
-
Tax Rate 13.04% 18.99% 19.93% 33.26% 30.44% 25.17% 21.49% -
Total Cost 27,019 28,818 28,196 29,869 29,235 27,021 28,330 -3.09%
-
Net Worth 512,858 509,778 506,309 495,462 489,623 490,261 474,068 5.35%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,271 8,275 - - 16,541 - - -
Div Payout % 64.43% 69.25% - - 196.85% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 512,858 509,778 506,309 495,462 489,623 490,261 474,068 5.35%
NOSH 330,876 331,024 330,921 330,308 330,826 331,257 331,516 -0.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 32.21% 29.31% 25.59% 15.19% 22.33% 28.05% 24.48% -
ROE 2.50% 2.34% 1.92% 1.08% 1.72% 2.15% 1.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.05 12.32 11.45 10.66 11.38 11.34 11.32 4.23%
EPS 3.88 3.61 2.93 1.62 2.54 3.18 2.77 25.06%
DPS 2.50 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.50 1.48 1.48 1.43 5.49%
Adjusted Per Share Value based on latest NOSH - 330,308
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.03 12.31 11.44 10.63 11.36 11.34 11.32 4.11%
EPS 3.88 3.61 2.93 1.62 2.54 3.18 2.77 25.06%
DPS 2.50 2.50 0.00 0.00 4.99 0.00 0.00 -
NAPS 1.5482 1.5389 1.5284 1.4956 1.478 1.4799 1.4311 5.35%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.82 1.51 1.47 1.71 1.84 1.87 1.41 -
P/RPS 15.11 12.26 12.84 16.04 16.17 16.49 12.46 13.65%
P/EPS 46.91 41.83 50.17 105.56 72.44 58.81 50.90 -5.27%
EY 2.13 2.39 1.99 0.95 1.38 1.70 1.96 5.67%
DY 1.37 1.66 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 1.17 0.98 0.96 1.14 1.24 1.26 0.99 11.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 18/11/04 13/08/04 11/05/04 24/02/04 10/11/03 28/08/03 -
Price 1.67 1.57 1.46 1.65 1.73 1.84 1.65 -
P/RPS 13.86 12.75 12.75 15.47 15.21 16.23 14.58 -3.30%
P/EPS 43.04 43.49 49.83 101.85 68.11 57.86 59.57 -19.40%
EY 2.32 2.30 2.01 0.98 1.47 1.73 1.68 23.88%
DY 1.50 1.59 0.00 0.00 2.89 0.00 0.00 -
P/NAPS 1.08 1.02 0.95 1.10 1.17 1.24 1.15 -4.08%

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