[PBA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.93%
YoY- -11.15%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 183,301 184,077 187,858 188,224 185,932 185,760 181,549 0.64%
PBT 14,979 19,949 27,585 36,045 42,429 48,228 51,595 -56.18%
Tax 6,706 5,349 3,519 -1,342 -4,737 -5,508 -7,272 -
NP 21,685 25,298 31,104 34,703 37,692 42,720 44,323 -37.93%
-
NP to SH 21,685 25,298 31,104 34,703 37,692 42,720 44,323 -37.93%
-
Tax Rate -44.77% -26.81% -12.76% 3.72% 11.16% 11.42% 14.09% -
Total Cost 161,616 158,779 156,754 153,521 148,240 143,040 137,226 11.53%
-
Net Worth 627,619 628,684 622,103 618,935 628,796 621,949 331,267 53.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,410 12,410 12,410 16,026 8,579 8,579 8,579 27.93%
Div Payout % 57.23% 49.06% 39.90% 46.18% 22.76% 20.08% 19.36% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 627,619 628,684 622,103 618,935 628,796 621,949 331,267 53.17%
NOSH 330,326 332,637 330,906 330,981 330,945 330,823 331,267 -0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.83% 13.74% 16.56% 18.44% 20.27% 23.00% 24.41% -
ROE 3.46% 4.02% 5.00% 5.61% 5.99% 6.87% 13.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 55.49 55.34 56.77 56.87 56.18 56.15 54.80 0.83%
EPS 6.56 7.61 9.40 10.48 11.39 12.91 13.38 -37.84%
DPS 3.75 3.75 3.75 4.84 2.59 2.59 2.59 28.01%
NAPS 1.90 1.89 1.88 1.87 1.90 1.88 1.00 53.46%
Adjusted Per Share Value based on latest NOSH - 330,981
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 55.33 55.57 56.71 56.82 56.13 56.08 54.80 0.64%
EPS 6.55 7.64 9.39 10.48 11.38 12.90 13.38 -37.91%
DPS 3.75 3.75 3.75 4.84 2.59 2.59 2.59 28.01%
NAPS 1.8946 1.8978 1.8779 1.8684 1.8981 1.8775 1.00 53.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.94 0.95 0.86 0.90 1.01 1.02 1.20 -
P/RPS 1.69 1.72 1.51 1.58 1.80 1.82 2.19 -15.88%
P/EPS 14.32 12.49 9.15 8.58 8.87 7.90 8.97 36.63%
EY 6.98 8.01 10.93 11.65 11.28 12.66 11.15 -26.84%
DY 3.99 3.95 4.36 5.38 2.56 2.54 2.16 50.60%
P/NAPS 0.49 0.50 0.46 0.48 0.53 0.54 1.20 -44.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 12/05/09 12/02/09 24/11/08 22/08/08 22/05/08 04/02/08 -
Price 0.93 0.95 0.90 0.88 0.94 0.99 1.24 -
P/RPS 1.68 1.72 1.59 1.55 1.67 1.76 2.26 -17.95%
P/EPS 14.17 12.49 9.57 8.39 8.25 7.67 9.27 32.73%
EY 7.06 8.01 10.44 11.91 12.12 13.04 10.79 -24.65%
DY 4.03 3.95 4.17 5.50 2.76 2.62 2.09 54.98%
P/NAPS 0.49 0.50 0.48 0.47 0.49 0.53 1.24 -46.18%

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