[PBA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

24-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 10.09%

YoY- -8.67%

Quarter Report

PBAHB-Interim 0606.pdf

Latest QR

Upcoming QR

PBA's Result

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	179,814	188,928	180,162	169,432	161,750	146,224	147,552	3.34%
YoY %	-4.82%	4.87%	6.33%	4.75%	10.62%	-0.90%	-	-
Horiz. %	121.86%	128.04%	122.10%	114.83%	109.62%	99.10%	100.00%	-
PBT	10,658	36,258	54,202	44,522	47,754	40,254	49,896	-22.66%
YoY %	-70.61%	-33.11%	21.74%	-6.77%	18.63%	-19.32%	-	-
Horiz. %	21.36%	72.67%	108.63%	89.23%	95.71%	80.68%	100.00%	-
Tax	1,474	-4,900	-9,970	-8,792	-8,634	-10,160	-6,508	-
YoY %	130.08%	50.85%	-13.40%	-1.83%	15.02%	-56.12%	-	-
Horiz. %	-22.65%	75.29%	153.20%	135.10%	132.67%	156.12%	100.00%	-
NP	12,132	31,358	44,232	35,730	39,120	30,094	43,388	-19.11%
YoY %	-61.31%	-29.11%	23.80%	-8.67%	29.99%	-30.64%	-	-
Horiz. %	27.96%	72.27%	101.95%	82.35%	90.16%	69.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,132	31,358	44,232	35,730	39,120	30,094	43,388	-19.11%
YoY %	-61.31%	-29.11%	23.80%	-8.67%	29.99%	-30.64%	-	-
Horiz. %	27.96%	72.27%	101.95%	82.35%	90.16%	69.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.83%	13.51%	18.39%	19.75%	18.08%	25.24%	13.04%	-
YoY %	-202.37%	-26.54%	-6.89%	9.24%	-28.37%	93.56%	-	-
Horiz. %	-106.06%	103.60%	141.03%	151.46%	138.65%	193.56%	100.00%	-
Total Cost	167,682	157,570	135,930	133,702	122,630	116,130	104,164	8.25%
YoY %	6.42%	15.92%	1.67%	9.03%	5.60%	11.49%	-	-
Horiz. %	160.98%	151.27%	130.50%	128.36%	117.73%	111.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,803	629,811	331,011	535,949	331,056	505,976	473,624	4.85%
YoY %	-0.00%	90.27%	-38.24%	61.89%	-34.57%	6.83%	-	-
Horiz. %	132.98%	132.98%	69.89%	113.16%	69.90%	106.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	629,803	629,811	331,011	535,949	331,056	505,976	473,624	4.85%
YoY %	-0.00%	90.27%	-38.24%	61.89%	-34.57%	6.83%	-	-
Horiz. %	132.98%	132.98%	69.89%	113.16%	69.90%	106.83%	100.00%	-
NOSH	331,475	331,479	331,011	330,833	331,056	330,703	331,206	0.01%
YoY %	-0.00%	0.14%	0.05%	-0.07%	0.11%	-0.15%	-	-
Horiz. %	100.08%	100.08%	99.94%	99.89%	99.95%	99.85%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	6.75%	16.60%	24.55%	21.09%	24.19%	20.58%	29.41%	-
YoY %	-59.34%	-32.38%	16.41%	-12.82%	17.54%	-30.02%	-	-
Horiz. %	22.95%	56.44%	83.48%	71.71%	82.25%	69.98%	100.00%	-
ROE	1.93%	4.98%	13.36%	6.67%	11.82%	5.95%	9.16%	-
YoY %	-61.24%	-62.72%	100.30%	-43.57%	98.66%	-35.04%	-	-
Horiz. %	21.07%	54.37%	145.85%	72.82%	129.04%	64.96%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	54.25	57.00	54.43	51.21	48.86	44.22	44.55	3.33%
YoY %	-4.82%	4.72%	6.29%	4.81%	10.49%	-0.74%	-	-
Horiz. %	121.77%	127.95%	122.18%	114.95%	109.67%	99.26%	100.00%	-
EPS	3.66	9.46	13.36	10.80	11.82	9.10	13.10	-19.13%
YoY %	-61.31%	-29.19%	23.70%	-8.63%	29.89%	-30.53%	-	-
Horiz. %	27.94%	72.21%	101.98%	82.44%	90.23%	69.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.90	1.90	1.00	1.62	1.00	1.53	1.43	4.84%
YoY %	0.00%	90.00%	-38.27%	62.00%	-34.64%	6.99%	-	-
Horiz. %	132.87%	132.87%	69.93%	113.29%	69.93%	106.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 331,635
RPS	54.28	57.03	54.39	51.15	48.83	44.14	44.54	3.34%
YoY %	-4.82%	4.85%	6.33%	4.75%	10.63%	-0.90%	-	-
Horiz. %	121.87%	128.04%	122.11%	114.84%	109.63%	99.10%	100.00%	-
EPS	3.66	9.47	13.35	10.79	11.81	9.08	13.10	-19.13%
YoY %	-61.35%	-29.06%	23.73%	-8.64%	30.07%	-30.69%	-	-
Horiz. %	27.94%	72.29%	101.91%	82.37%	90.15%	69.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9012	1.9012	0.9992	1.6179	0.9994	1.5274	1.4297	4.86%
YoY %	0.00%	90.27%	-38.24%	61.89%	-34.57%	6.83%	-	-
Horiz. %	132.98%	132.98%	69.89%	113.16%	69.90%	106.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.94	1.01	1.29	1.37	1.41	1.47	1.41	-
P/RPS	1.73	1.77	2.37	2.68	2.89	3.32	3.16	-9.54%
YoY %	-2.26%	-25.32%	-11.57%	-7.27%	-12.95%	5.06%	-	-
Horiz. %	54.75%	56.01%	75.00%	84.81%	91.46%	105.06%	100.00%	-
P/EPS	25.68	10.68	9.65	12.69	11.93	16.15	10.76	15.58%
YoY %	140.45%	10.67%	-23.96%	6.37%	-26.13%	50.09%	-	-
Horiz. %	238.66%	99.26%	89.68%	117.94%	110.87%	150.09%	100.00%	-
EY	3.89	9.37	10.36	7.88	8.38	6.19	9.29	-13.49%
YoY %	-58.48%	-9.56%	31.47%	-5.97%	35.38%	-33.37%	-	-
Horiz. %	41.87%	100.86%	111.52%	84.82%	90.20%	66.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.53	1.29	0.85	1.41	0.96	0.99	-11.05%
YoY %	-7.55%	-58.91%	51.76%	-39.72%	46.88%	-3.03%	-	-
Horiz. %	49.49%	53.54%	130.30%	85.86%	142.42%	96.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	06/08/09	22/08/08	02/08/07	24/08/06	29/08/05	13/08/04	28/08/03	-
Price	0.93	0.94	1.28	1.25	1.44	1.46	1.65	-
P/RPS	1.71	1.65	2.35	2.44	2.95	3.30	3.70	-12.06%
YoY %	3.64%	-29.79%	-3.69%	-17.29%	-10.61%	-10.81%	-	-
Horiz. %	46.22%	44.59%	63.51%	65.95%	79.73%	89.19%	100.00%	-
P/EPS	25.41	9.94	9.58	11.57	12.19	16.04	12.60	12.38%
YoY %	155.63%	3.76%	-17.20%	-5.09%	-24.00%	27.30%	-	-
Horiz. %	201.67%	78.89%	76.03%	91.83%	96.75%	127.30%	100.00%	-
EY	3.94	10.06	10.44	8.64	8.21	6.23	7.94	-11.01%
YoY %	-60.83%	-3.64%	20.83%	5.24%	31.78%	-21.54%	-	-
Horiz. %	49.62%	126.70%	131.49%	108.82%	103.40%	78.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.49	1.28	0.77	1.44	0.95	1.15	-13.24%
YoY %	0.00%	-61.72%	66.23%	-46.53%	51.58%	-17.39%	-	-
Horiz. %	42.61%	42.61%	111.30%	66.96%	125.22%	82.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos