[PBA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 175.45%
YoY- 77.54%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 50,367 49,113 50,209 48,854 47,379 47,409 45,616 6.80%
PBT 13,015 3,867 7,293 6,655 2,276 8,216 3,182 155.10%
Tax -330 -1,454 -1,534 -1,281 -325 -1,416 -143 74.36%
NP 12,685 2,413 5,759 5,374 1,951 6,800 3,039 158.56%
-
NP to SH 12,685 2,819 5,759 5,374 1,951 6,800 3,039 158.56%
-
Tax Rate 2.54% 37.60% 21.03% 19.25% 14.28% 17.23% 4.49% -
Total Cost 37,682 46,700 44,450 43,480 45,428 40,609 42,577 -7.79%
-
Net Worth 649,172 745,297 642,095 640,235 628,288 633,560 627,619 2.27%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,968 5,792 - - 6,613 3,317 - -
Div Payout % 39.17% 205.48% - - 338.98% 48.78% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 649,172 745,297 642,095 640,235 628,288 633,560 627,619 2.27%
NOSH 331,210 386,164 330,977 331,728 330,677 331,707 330,326 0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.19% 4.91% 11.47% 11.00% 4.12% 14.34% 6.66% -
ROE 1.95% 0.38% 0.90% 0.84% 0.31% 1.07% 0.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.21 12.72 15.17 14.73 14.33 14.29 13.81 6.63%
EPS 3.83 0.73 1.74 1.62 0.59 2.05 0.92 158.11%
DPS 1.50 1.50 0.00 0.00 2.00 1.00 0.00 -
NAPS 1.96 1.93 1.94 1.93 1.90 1.91 1.90 2.08%
Adjusted Per Share Value based on latest NOSH - 331,728
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.20 14.83 15.16 14.75 14.30 14.31 13.77 6.78%
EPS 3.83 0.85 1.74 1.62 0.59 2.05 0.92 158.11%
DPS 1.50 1.75 0.00 0.00 2.00 1.00 0.00 -
NAPS 1.9596 2.2498 1.9383 1.9327 1.8966 1.9125 1.8946 2.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.89 0.93 0.86 0.90 0.87 0.86 0.94 -
P/RPS 5.85 7.31 5.67 6.11 6.07 6.02 6.81 -9.60%
P/EPS 23.24 127.40 49.43 55.56 147.46 41.95 102.17 -62.63%
EY 4.30 0.78 2.02 1.80 0.68 2.38 0.98 167.29%
DY 1.69 1.61 0.00 0.00 2.30 1.16 0.00 -
P/NAPS 0.45 0.48 0.44 0.47 0.46 0.45 0.49 -5.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 15/11/10 25/08/10 21/05/10 08/02/10 30/10/09 06/08/09 -
Price 0.89 0.88 0.85 0.86 0.88 0.94 0.93 -
P/RPS 5.85 6.92 5.60 5.84 6.14 6.58 6.73 -8.89%
P/EPS 23.24 120.55 48.85 53.09 149.15 45.85 101.09 -62.37%
EY 4.30 0.83 2.05 1.88 0.67 2.18 0.99 165.49%
DY 1.69 1.70 0.00 0.00 2.27 1.06 0.00 -
P/NAPS 0.45 0.46 0.44 0.45 0.46 0.49 0.49 -5.50%

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