[PBA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 661.3%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 79,729 84,058 88,782 85,935 66,655 84,313 80,524 -0.65%
PBT -3,256 9,382 16,874 16,882 -7,427 19,901 13,109 -
Tax -137,973 685 -479 -1,800 4,740 -3,600 4 -
NP -141,229 10,067 16,395 15,082 -2,687 16,301 13,113 -
-
NP to SH -141,229 10,067 16,395 15,082 -2,687 16,301 13,113 -
-
Tax Rate - -7.30% 2.84% 10.66% - 18.09% -0.03% -
Total Cost 220,958 73,991 72,387 70,853 69,342 68,012 67,411 120.18%
-
Net Worth 695,099 844,052 840,742 837,432 824,192 830,815 824,529 -10.73%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,792 5,792 - - 7,447 5,792 - -
Div Payout % 0.00% 57.54% - - 0.00% 35.53% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 695,099 844,052 840,742 837,432 824,192 830,815 824,529 -10.73%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,136 0.02%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -177.14% 11.98% 18.47% 17.55% -4.03% 19.33% 16.28% -
ROE -20.32% 1.19% 1.95% 1.80% -0.33% 1.96% 1.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.09 25.40 26.82 25.96 20.14 25.47 24.32 -0.62%
EPS -42.67 3.04 4.95 4.56 -0.81 4.92 3.96 -
DPS 1.75 1.75 0.00 0.00 2.25 1.75 0.00 -
NAPS 2.10 2.55 2.54 2.53 2.49 2.51 2.49 -10.70%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.07 25.37 26.80 25.94 20.12 25.45 24.31 -0.65%
EPS -42.63 3.04 4.95 4.55 -0.81 4.92 3.96 -
DPS 1.75 1.75 0.00 0.00 2.25 1.75 0.00 -
NAPS 2.0983 2.5479 2.5379 2.5279 2.488 2.508 2.489 -10.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.06 1.24 1.23 1.13 1.20 1.26 1.30 -
P/RPS 4.40 4.88 4.59 4.35 5.96 4.95 5.35 -12.18%
P/EPS -2.48 40.77 24.83 24.80 -147.82 25.59 32.83 -
EY -40.25 2.45 4.03 4.03 -0.68 3.91 3.05 -
DY 1.65 1.41 0.00 0.00 1.88 1.39 0.00 -
P/NAPS 0.50 0.49 0.48 0.45 0.48 0.50 0.52 -2.57%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 27/08/18 25/05/18 09/03/18 24/11/17 29/08/17 -
Price 1.25 1.22 1.19 1.20 1.13 1.20 1.26 -
P/RPS 5.19 4.80 4.44 4.62 5.61 4.71 5.18 0.12%
P/EPS -2.93 40.11 24.03 26.34 -139.20 24.37 31.82 -
EY -34.13 2.49 4.16 3.80 -0.72 4.10 3.14 -
DY 1.40 1.43 0.00 0.00 1.99 1.46 0.00 -
P/NAPS 0.60 0.48 0.47 0.47 0.45 0.48 0.51 11.41%

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