[PBA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.58%
YoY- 83.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 252,666 244,528 241,774 198,126 179,814 188,928 180,162 5.79%
PBT 41,516 43,332 57,684 27,896 10,658 36,258 54,202 -4.34%
Tax -2,848 -5,916 -11,330 -5,630 1,474 -4,900 -9,970 -18.83%
NP 38,668 37,416 46,354 22,266 12,132 31,358 44,232 -2.21%
-
NP to SH 38,668 38,874 46,418 22,266 12,132 31,358 44,232 -2.21%
-
Tax Rate 6.86% 13.65% 19.64% 20.18% -13.83% 13.51% 18.39% -
Total Cost 213,998 207,112 195,420 175,860 167,682 157,570 135,930 7.84%
-
Net Worth 718,403 725,877 673,060 642,798 629,803 629,811 331,011 13.77%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 718,403 725,877 673,060 642,798 629,803 629,811 331,011 13.77%
NOSH 331,061 344,017 331,557 331,339 331,475 331,479 331,011 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.30% 15.30% 19.17% 11.24% 6.75% 16.60% 24.55% -
ROE 5.38% 5.36% 6.90% 3.46% 1.93% 4.98% 13.36% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 76.32 71.08 72.92 59.80 54.25 57.00 54.43 5.78%
EPS 11.68 11.30 14.00 6.72 3.66 9.46 13.36 -2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.11 2.03 1.94 1.90 1.90 1.00 13.76%
Adjusted Per Share Value based on latest NOSH - 330,977
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 76.27 73.82 72.98 59.81 54.28 57.03 54.39 5.79%
EPS 11.67 11.73 14.01 6.72 3.66 9.47 13.35 -2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1686 2.1912 2.0318 1.9404 1.9012 1.9012 0.9992 13.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.89 0.88 0.98 0.86 0.94 1.01 1.29 -
P/RPS 1.17 1.24 1.34 1.44 1.73 1.77 2.37 -11.08%
P/EPS 7.62 7.79 7.00 12.80 25.68 10.68 9.65 -3.85%
EY 13.12 12.84 14.29 7.81 3.89 9.37 10.36 4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.48 0.44 0.49 0.53 1.29 -17.37%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/08/13 14/08/12 22/08/11 25/08/10 06/08/09 22/08/08 02/08/07 -
Price 0.88 0.93 0.90 0.85 0.93 0.94 1.28 -
P/RPS 1.15 1.31 1.23 1.42 1.71 1.65 2.35 -11.21%
P/EPS 7.53 8.23 6.43 12.65 25.41 9.94 9.58 -3.93%
EY 13.27 12.15 15.56 7.91 3.94 10.06 10.44 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.44 0.44 0.49 0.49 1.28 -17.26%

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