[PBA] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 24.89%
YoY- 116.08%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 333,727 315,271 341,866 338,046 326,020 334,815 335,306 -0.31%
PBT -2,125 283 39,225 40,179 30,911 28,111 29,150 -
Tax 50,228 49,230 47,770 10,988 10,060 8,630 -12,231 -
NP 48,103 49,513 86,995 51,167 40,971 36,741 16,919 100.82%
-
NP to SH 48,103 49,513 86,995 51,167 40,971 36,741 16,919 100.82%
-
Tax Rate - -17,395.76% -121.78% -27.35% -32.55% -30.70% 41.96% -
Total Cost 285,624 265,758 254,871 286,879 285,049 298,074 318,387 -6.98%
-
Net Worth 924,375 702,309 801,012 764,603 754,675 738,125 705,025 19.81%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 9,929 9,929 8,274 7,447 7,447 7,447 7,447 21.15%
Div Payout % 20.64% 20.06% 9.51% 14.56% 18.18% 20.27% 44.02% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 924,375 702,309 801,012 764,603 754,675 738,125 705,025 19.81%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 14.41% 15.70% 25.45% 15.14% 12.57% 10.97% 5.05% -
ROE 5.20% 7.05% 10.86% 6.69% 5.43% 4.98% 2.40% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 100.82 95.25 103.28 102.13 98.50 101.15 101.30 -0.31%
EPS 14.53 14.96 26.28 15.46 12.38 11.10 5.11 100.83%
DPS 3.00 3.00 2.50 2.25 2.25 2.25 2.25 21.16%
NAPS 2.7927 2.1218 2.42 2.31 2.28 2.23 2.13 19.81%
Adjusted Per Share Value based on latest NOSH - 331,270
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 100.74 95.17 103.20 102.05 98.42 101.07 101.22 -0.31%
EPS 14.52 14.95 26.26 15.45 12.37 11.09 5.11 100.74%
DPS 3.00 3.00 2.50 2.25 2.25 2.25 2.25 21.16%
NAPS 2.7904 2.1201 2.418 2.3081 2.2781 2.2282 2.1283 19.81%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.77 0.76 0.74 0.785 0.81 0.83 0.825 -
P/RPS 0.76 0.80 0.72 0.77 0.82 0.82 0.81 -4.16%
P/EPS 5.30 5.08 2.82 5.08 6.54 7.48 16.14 -52.43%
EY 18.87 19.68 35.52 19.69 15.28 13.37 6.20 110.15%
DY 3.90 3.95 3.38 2.87 2.78 2.71 2.73 26.87%
P/NAPS 0.28 0.36 0.31 0.34 0.36 0.37 0.39 -19.83%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 06/06/23 28/02/23 29/11/22 24/08/22 24/05/22 23/02/22 23/11/21 -
Price 0.815 0.80 0.715 0.765 0.81 0.80 0.825 -
P/RPS 0.81 0.84 0.69 0.75 0.82 0.79 0.81 0.00%
P/EPS 5.61 5.35 2.72 4.95 6.54 7.21 16.14 -50.59%
EY 17.83 18.70 36.76 20.21 15.28 13.88 6.20 102.35%
DY 3.68 3.75 3.50 2.94 2.78 2.81 2.73 22.04%
P/NAPS 0.29 0.38 0.30 0.33 0.36 0.36 0.39 -17.93%

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