[PBA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 19.11%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 329,668 279,208 265,224 252,666 244,528 241,774 198,126 8.84%
PBT 49,662 32,968 33,360 41,516 43,332 57,684 27,896 10.08%
Tax -5,168 -634 -604 -2,848 -5,916 -11,330 -5,630 -1.41%
NP 44,494 32,334 32,756 38,668 37,416 46,354 22,266 12.21%
-
NP to SH 44,494 32,334 32,756 38,668 38,874 46,418 22,266 12.21%
-
Tax Rate 10.41% 1.92% 1.81% 6.86% 13.65% 19.64% 20.18% -
Total Cost 285,174 246,874 232,468 213,998 207,112 195,420 175,860 8.38%
-
Net Worth 774,672 745,404 731,219 718,403 725,877 673,060 642,798 3.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 774,672 745,404 731,219 718,403 725,877 673,060 642,798 3.15%
NOSH 331,056 331,290 330,868 331,061 344,017 331,557 331,339 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.50% 11.58% 12.35% 15.30% 15.30% 19.17% 11.24% -
ROE 5.74% 4.34% 4.48% 5.38% 5.36% 6.90% 3.46% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.58 84.28 80.16 76.32 71.08 72.92 59.80 8.86%
EPS 13.44 9.76 9.90 11.68 11.30 14.00 6.72 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.25 2.21 2.17 2.11 2.03 1.94 3.17%
Adjusted Per Share Value based on latest NOSH - 330,914
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.52 84.28 80.06 76.27 73.82 72.98 59.81 8.84%
EPS 13.43 9.76 9.89 11.67 11.73 14.01 6.72 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3385 2.2501 2.2073 2.1686 2.1912 2.0318 1.9404 3.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.09 1.10 1.40 0.89 0.88 0.98 0.86 -
P/RPS 1.09 1.31 1.75 1.17 1.24 1.34 1.44 -4.53%
P/EPS 8.11 11.27 14.14 7.62 7.79 7.00 12.80 -7.31%
EY 12.33 8.87 7.07 13.12 12.84 14.29 7.81 7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.63 0.41 0.42 0.48 0.44 1.10%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 22/08/14 16/08/13 14/08/12 22/08/11 25/08/10 -
Price 1.08 0.95 1.18 0.88 0.93 0.90 0.85 -
P/RPS 1.08 1.13 1.47 1.15 1.31 1.23 1.42 -4.45%
P/EPS 8.04 9.73 11.92 7.53 8.23 6.43 12.65 -7.26%
EY 12.44 10.27 8.39 13.27 12.15 15.56 7.91 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.53 0.41 0.44 0.44 0.44 0.74%

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