[PBA] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 50.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 148,084 150,902 145,678 108,206 70,949 31,868 0 -
PBT 55,618 61,031 65,974 53,665 36,881 18,217 0 -
Tax -6,715 -10,497 -9,784 -10,407 -8,220 -3,698 0 -
NP 48,903 50,534 56,190 43,258 28,661 14,519 0 -
-
NP to SH 48,903 50,534 56,190 43,258 28,661 14,519 0 -
-
Tax Rate 12.07% 17.20% 14.83% 19.39% 22.29% 20.30% - -
Total Cost 99,181 100,368 89,488 64,948 42,288 17,349 0 -
-
Net Worth 463,370 447,915 311,108 301,023 375,253 295,884 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 4,765 4,765 573 573 573 573 - -
Div Payout % 9.74% 9.43% 1.02% 1.33% 2.00% 3.95% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 463,370 447,915 311,108 301,023 375,253 295,884 0 -
NOSH 330,978 317,670 311,108 301,023 280,039 229,368 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 33.02% 33.49% 38.57% 39.98% 40.40% 45.56% 0.00% -
ROE 10.55% 11.28% 18.06% 14.37% 7.64% 4.91% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 44.74 47.50 46.83 35.95 25.34 13.89 0.00 -
EPS 14.78 15.91 18.06 14.37 10.23 6.33 0.00 -
DPS 1.44 1.50 0.18 0.19 0.20 0.25 0.00 -
NAPS 1.40 1.41 1.00 1.00 1.34 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,023
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 44.70 45.55 43.98 32.66 21.42 9.62 0.00 -
EPS 14.76 15.25 16.96 13.06 8.65 4.38 0.00 -
DPS 1.44 1.44 0.17 0.17 0.17 0.17 0.00 -
NAPS 1.3988 1.3521 0.9391 0.9087 1.1328 0.8932 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 - - - -
Price 1.12 1.25 1.26 1.49 0.00 0.00 0.00 -
P/RPS 2.50 2.63 2.69 4.15 0.00 0.00 0.00 -
P/EPS 7.58 7.86 6.98 10.37 0.00 0.00 0.00 -
EY 13.19 12.73 14.33 9.64 0.00 0.00 0.00 -
DY 1.29 1.20 0.15 0.13 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 1.26 1.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 12/05/03 26/02/03 15/11/02 - - - - -
Price 1.25 1.17 1.27 0.00 0.00 0.00 0.00 -
P/RPS 2.79 2.46 2.71 0.00 0.00 0.00 0.00 -
P/EPS 8.46 7.35 7.03 0.00 0.00 0.00 0.00 -
EY 11.82 13.60 14.22 0.00 0.00 0.00 0.00 -
DY 1.15 1.28 0.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 1.27 0.00 0.00 0.00 0.00 -

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