[PBA] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 131.15%
YoY- -73.29%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 85,324 83,760 84,991 82,228 81,415 77,350 97,004 -8.16%
PBT 6,850 11,874 8,673 4,175 -8,615 9,210 18,223 -47.76%
Tax -5,939 -569 4 -310 -3,791 -3,029 -1,317 171.70%
NP 911 11,305 8,677 3,865 -12,406 6,181 16,906 -85.60%
-
NP to SH 911 11,305 8,677 3,865 -12,406 6,181 16,906 -85.60%
-
Tax Rate 86.70% 4.79% -0.05% 7.43% - 32.89% 7.23% -
Total Cost 84,413 72,455 76,314 78,363 93,821 71,169 80,098 3.54%
-
Net Worth 691,785 701,715 691,785 681,855 678,545 695,097 695,097 -0.31%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,309 4,137 - - 5,792 5,792 - -
Div Payout % 363.33% 36.60% - - 0.00% 93.71% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 691,785 701,715 691,785 681,855 678,545 695,097 695,097 -0.31%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.07% 13.50% 10.21% 4.70% -15.24% 7.99% 17.43% -
ROE 0.13% 1.61% 1.25% 0.57% -1.83% 0.89% 2.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.78 25.31 25.68 24.84 24.60 23.37 29.31 -8.16%
EPS 0.28 3.42 2.62 1.17 -3.75 1.87 5.11 -85.44%
DPS 1.00 1.25 0.00 0.00 1.75 1.75 0.00 -
NAPS 2.09 2.12 2.09 2.06 2.05 2.10 2.10 -0.31%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.76 25.28 25.66 24.82 24.58 23.35 29.28 -8.14%
EPS 0.28 3.41 2.62 1.17 -3.74 1.87 5.10 -85.42%
DPS 1.00 1.25 0.00 0.00 1.75 1.75 0.00 -
NAPS 2.0883 2.1183 2.0883 2.0583 2.0483 2.0983 2.0983 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.865 0.85 0.85 0.80 1.12 1.10 1.13 -
P/RPS 3.36 3.36 3.31 3.22 4.55 4.71 3.86 -8.79%
P/EPS 314.28 24.89 32.42 68.51 -29.88 58.91 22.12 481.91%
EY 0.32 4.02 3.08 1.46 -3.35 1.70 4.52 -82.74%
DY 1.16 1.47 0.00 0.00 1.56 1.59 0.00 -
P/NAPS 0.41 0.40 0.41 0.39 0.55 0.52 0.54 -16.70%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 26/08/20 23/06/20 28/02/20 26/11/19 28/08/19 -
Price 0.00 0.85 0.86 0.875 1.03 1.13 1.10 -
P/RPS 0.00 3.36 3.35 3.52 4.19 4.84 3.75 -
P/EPS 0.00 24.89 32.81 74.93 -27.48 60.51 21.54 -
EY 0.00 4.02 3.05 1.33 -3.64 1.65 4.64 -
DY 0.00 1.47 0.00 0.00 1.70 1.55 0.00 -
P/NAPS 0.00 0.40 0.41 0.42 0.50 0.54 0.52 -

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