[PBA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 69.48%
YoY- 76.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 230,559 220,367 206,002 198,543 195,555 193,851 189,258 14.05%
PBT 49,145 45,724 37,418 30,830 20,091 24,440 20,329 80.02%
Tax -7,503 -7,449 -5,526 -4,599 -4,594 -4,556 -3,165 77.69%
NP 41,642 38,275 31,892 26,231 15,497 19,884 17,164 80.45%
-
NP to SH 37,055 38,643 31,843 26,182 15,448 19,429 17,164 66.96%
-
Tax Rate 15.27% 16.29% 14.77% 14.92% 22.87% 18.64% 15.57% -
Total Cost 188,917 182,092 174,110 172,312 180,058 173,967 172,094 6.40%
-
Net Worth 142,909 669,512 659,448 649,172 745,297 642,095 640,235 -63.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,206 10,760 10,760 10,760 12,406 9,930 9,930 -26.88%
Div Payout % 16.75% 27.85% 33.79% 41.10% 80.31% 51.11% 57.86% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 142,909 669,512 659,448 649,172 745,297 642,095 640,235 -63.16%
NOSH 70,747 329,809 331,381 331,210 386,164 330,977 331,728 -64.27%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.06% 17.37% 15.48% 13.21% 7.92% 10.26% 9.07% -
ROE 25.93% 5.77% 4.83% 4.03% 2.07% 3.03% 2.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 325.89 66.82 62.16 59.94 50.64 58.57 57.05 219.21%
EPS 52.38 11.72 9.61 7.90 4.00 5.87 5.17 367.56%
DPS 8.77 3.26 3.25 3.25 3.21 3.00 3.00 104.31%
NAPS 2.02 2.03 1.99 1.96 1.93 1.94 1.93 3.08%
Adjusted Per Share Value based on latest NOSH - 331,210
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.60 66.52 62.19 59.93 59.03 58.52 57.13 14.05%
EPS 11.19 11.67 9.61 7.90 4.66 5.87 5.18 67.03%
DPS 1.87 3.25 3.25 3.25 3.74 3.00 3.00 -27.00%
NAPS 0.4314 2.021 1.9907 1.9596 2.2498 1.9383 1.9327 -63.16%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.96 0.98 0.96 0.89 0.93 0.86 0.90 -
P/RPS 0.29 1.47 1.54 1.48 1.84 1.47 1.58 -67.66%
P/EPS 1.83 8.36 9.99 11.26 23.25 14.65 17.39 -77.67%
EY 54.56 11.96 10.01 8.88 4.30 6.83 5.75 347.58%
DY 9.14 3.33 3.38 3.65 3.45 3.49 3.33 95.91%
P/NAPS 0.48 0.48 0.48 0.45 0.48 0.44 0.47 1.41%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/11/11 22/08/11 23/05/11 18/02/11 15/11/10 25/08/10 21/05/10 -
Price 1.00 0.90 1.00 0.89 0.88 0.85 0.86 -
P/RPS 0.31 1.35 1.61 1.48 1.74 1.45 1.51 -65.16%
P/EPS 1.91 7.68 10.41 11.26 22.00 14.48 16.62 -76.33%
EY 52.38 13.02 9.61 8.88 4.55 6.91 6.02 322.48%
DY 8.77 3.63 3.25 3.65 3.65 3.53 3.49 84.73%
P/NAPS 0.50 0.44 0.50 0.45 0.46 0.44 0.45 7.26%

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