[PBA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.48%
YoY- 21.91%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 188,224 185,932 185,760 181,549 178,261 177,422 175,243 4.86%
PBT 36,045 42,429 48,228 51,595 49,290 51,753 50,753 -20.34%
Tax -1,342 -4,737 -5,508 -7,272 -10,231 -10,315 -12,074 -76.79%
NP 34,703 37,692 42,720 44,323 39,059 41,438 38,679 -6.95%
-
NP to SH 34,703 37,692 42,720 44,323 39,059 41,438 38,679 -6.95%
-
Tax Rate 3.72% 11.16% 11.42% 14.09% 20.76% 19.93% 23.79% -
Total Cost 153,521 148,240 143,040 137,226 139,202 135,984 136,564 8.09%
-
Net Worth 618,935 628,796 621,949 331,267 331,365 331,347 331,540 51.44%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 16,026 8,579 8,579 8,579 8,291 16,636 16,636 -2.45%
Div Payout % 46.18% 22.76% 20.08% 19.36% 21.23% 40.15% 43.01% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 618,935 628,796 621,949 331,267 331,365 331,347 331,540 51.44%
NOSH 330,981 330,945 330,823 331,267 331,365 331,347 331,540 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 18.44% 20.27% 23.00% 24.41% 21.91% 23.36% 22.07% -
ROE 5.61% 5.99% 6.87% 13.38% 11.79% 12.51% 11.67% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.87 56.18 56.15 54.80 53.80 53.55 52.86 4.98%
EPS 10.48 11.39 12.91 13.38 11.79 12.51 11.67 -6.90%
DPS 4.84 2.59 2.59 2.59 2.50 5.02 5.02 -2.39%
NAPS 1.87 1.90 1.88 1.00 1.00 1.00 1.00 51.61%
Adjusted Per Share Value based on latest NOSH - 331,267
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.82 56.13 56.08 54.80 53.81 53.56 52.90 4.86%
EPS 10.48 11.38 12.90 13.38 11.79 12.51 11.68 -6.95%
DPS 4.84 2.59 2.59 2.59 2.50 5.02 5.02 -2.39%
NAPS 1.8684 1.8981 1.8775 1.00 1.0003 1.0002 1.0008 51.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 1.01 1.02 1.20 1.30 1.29 1.20 -
P/RPS 1.58 1.80 1.82 2.19 2.42 2.41 2.27 -21.40%
P/EPS 8.58 8.87 7.90 8.97 11.03 10.32 10.29 -11.38%
EY 11.65 11.28 12.66 11.15 9.07 9.69 9.72 12.79%
DY 5.38 2.56 2.54 2.16 1.92 3.89 4.18 18.26%
P/NAPS 0.48 0.53 0.54 1.20 1.30 1.29 1.20 -45.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 22/08/08 22/05/08 04/02/08 26/10/07 02/08/07 24/05/07 -
Price 0.88 0.94 0.99 1.24 1.28 1.28 1.20 -
P/RPS 1.55 1.67 1.76 2.26 2.38 2.39 2.27 -22.40%
P/EPS 8.39 8.25 7.67 9.27 10.86 10.24 10.29 -12.69%
EY 11.91 12.12 13.04 10.79 9.21 9.77 9.72 14.46%
DY 5.50 2.76 2.62 2.09 1.95 3.92 4.18 20.01%
P/NAPS 0.47 0.49 0.53 1.24 1.28 1.28 1.20 -46.37%

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