[PBA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1074.36%
YoY- -81.19%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 78,314 82,377 75,339 64,265 63,210 65,195 67,125 10.79%
PBT 12,154 16,131 14,778 1,706 107 8,847 8,403 27.80%
Tax -3,444 -3,009 -131 -186 -263 -310 -106 911.77%
NP 8,710 13,122 14,647 1,520 -156 8,537 8,297 3.28%
-
NP to SH 8,710 13,122 14,647 1,520 -156 8,537 8,297 3.28%
-
Tax Rate 28.34% 18.65% 0.89% 10.90% 245.79% 3.50% 1.26% -
Total Cost 69,604 69,255 60,692 62,745 63,366 56,658 58,828 11.83%
-
Net Worth 755,087 752,195 745,605 730,260 686,400 731,270 730,532 2.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,623 5,798 - - 6,239 5,790 - -
Div Payout % 76.05% 44.19% - - 0.00% 67.83% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 755,087 752,195 745,605 730,260 686,400 731,270 730,532 2.22%
NOSH 331,178 331,363 331,380 330,434 311,999 330,891 330,557 0.12%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.12% 15.93% 19.44% 2.37% -0.25% 13.09% 12.36% -
ROE 1.15% 1.74% 1.96% 0.21% -0.02% 1.17% 1.14% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.65 24.86 22.73 19.45 20.26 19.70 20.31 10.65%
EPS 2.63 3.96 4.42 0.46 -0.05 2.58 2.51 3.15%
DPS 2.00 1.75 0.00 0.00 2.00 1.75 0.00 -
NAPS 2.28 2.27 2.25 2.21 2.20 2.21 2.21 2.09%
Adjusted Per Share Value based on latest NOSH - 330,434
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.64 24.87 22.74 19.40 19.08 19.68 20.26 10.80%
EPS 2.63 3.96 4.42 0.46 -0.05 2.58 2.50 3.42%
DPS 2.00 1.75 0.00 0.00 1.88 1.75 0.00 -
NAPS 2.2794 2.2706 2.2507 2.2044 2.072 2.2075 2.2052 2.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.30 1.11 1.10 1.19 1.29 1.20 1.40 -
P/RPS 5.50 4.47 4.84 6.12 6.37 6.09 6.89 -13.91%
P/EPS 49.43 28.03 24.89 258.70 -2,580.00 46.51 55.78 -7.72%
EY 2.02 3.57 4.02 0.39 -0.04 2.15 1.79 8.36%
DY 1.54 1.58 0.00 0.00 1.55 1.46 0.00 -
P/NAPS 0.57 0.49 0.49 0.54 0.59 0.54 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/11/15 28/08/15 28/05/15 27/02/15 28/11/14 22/08/14 -
Price 1.30 1.36 0.95 1.08 1.37 1.18 1.18 -
P/RPS 5.50 5.47 4.18 5.55 6.76 5.99 5.81 -3.57%
P/EPS 49.43 34.34 21.49 234.78 -2,740.00 45.74 47.01 3.39%
EY 2.02 2.91 4.65 0.43 -0.04 2.19 2.13 -3.46%
DY 1.54 1.29 0.00 0.00 1.46 1.48 0.00 -
P/NAPS 0.57 0.60 0.42 0.49 0.62 0.53 0.53 4.95%

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