[PBA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -36.1%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 45,252 48,142 46,392 48,072 45,618 45,850 46,220 -1.39%
PBT 5,124 4,526 8,152 9,783 13,584 10,910 13,951 -48.55%
Tax 5,100 869 -1,500 -950 239 -2,526 -2,271 -
NP 10,224 5,395 6,652 8,833 13,823 8,384 11,680 -8.45%
-
NP to SH 10,224 5,395 6,652 8,833 13,823 8,384 11,680 -8.45%
-
Tax Rate -99.53% -19.20% 18.40% 9.71% -1.76% 23.15% 16.28% -
Total Cost 35,028 42,747 39,740 39,239 31,795 37,466 34,540 0.93%
-
Net Worth 622,103 618,935 628,796 621,949 331,267 331,365 331,347 51.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,963 7,447 - - 8,579 - - -
Div Payout % 48.55% 138.04% - - 62.07% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 622,103 618,935 628,796 621,949 331,267 331,365 331,347 51.89%
NOSH 330,906 330,981 330,945 330,823 331,267 331,365 331,347 -0.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 22.59% 11.21% 14.34% 18.37% 30.30% 18.29% 25.27% -
ROE 1.64% 0.87% 1.06% 1.42% 4.17% 2.53% 3.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.68 14.55 14.02 14.53 13.77 13.84 13.95 -1.28%
EPS 3.09 1.63 2.01 2.67 4.17 2.53 3.53 -8.45%
DPS 1.50 2.25 0.00 0.00 2.59 0.00 0.00 -
NAPS 1.88 1.87 1.90 1.88 1.00 1.00 1.00 52.03%
Adjusted Per Share Value based on latest NOSH - 330,823
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.66 14.53 14.00 14.51 13.77 13.84 13.95 -1.38%
EPS 3.09 1.63 2.01 2.67 4.17 2.53 3.53 -8.45%
DPS 1.50 2.25 0.00 0.00 2.59 0.00 0.00 -
NAPS 1.8779 1.8684 1.8981 1.8775 1.00 1.0003 1.0002 51.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.86 0.90 1.01 1.02 1.20 1.30 1.29 -
P/RPS 6.29 6.19 7.21 7.02 8.71 9.40 9.25 -22.58%
P/EPS 27.83 55.21 50.25 38.20 28.76 51.38 36.60 -16.62%
EY 3.59 1.81 1.99 2.62 3.48 1.95 2.73 19.92%
DY 1.74 2.50 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.46 0.48 0.53 0.54 1.20 1.30 1.29 -49.55%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 12/02/09 24/11/08 22/08/08 22/05/08 04/02/08 26/10/07 02/08/07 -
Price 0.90 0.88 0.94 0.99 1.24 1.28 1.28 -
P/RPS 6.58 6.05 6.71 6.81 9.00 9.25 9.18 -19.82%
P/EPS 29.13 53.99 46.77 37.08 29.72 50.59 36.31 -13.60%
EY 3.43 1.85 2.14 2.70 3.37 1.98 2.75 15.79%
DY 1.67 2.56 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 0.48 0.47 0.49 0.53 1.24 1.28 1.28 -47.84%

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