[PBA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.34%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 322,770 329,668 279,208 265,224 252,666 244,528 241,774 4.92%
PBT 56,924 49,662 32,968 33,360 41,516 43,332 57,684 -0.22%
Tax -9,592 -5,168 -634 -604 -2,848 -5,916 -11,330 -2.73%
NP 47,332 44,494 32,334 32,756 38,668 37,416 46,354 0.34%
-
NP to SH 47,332 44,494 32,334 32,756 38,668 38,874 46,418 0.32%
-
Tax Rate 16.85% 10.41% 1.92% 1.81% 6.86% 13.65% 19.64% -
Total Cost 275,438 285,174 246,874 232,468 213,998 207,112 195,420 5.88%
-
Net Worth 824,172 774,672 745,404 731,219 718,403 725,877 673,060 3.43%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 824,172 774,672 745,404 731,219 718,403 725,877 673,060 3.43%
NOSH 330,993 331,056 331,290 330,868 331,061 344,017 331,557 -0.02%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.66% 13.50% 11.58% 12.35% 15.30% 15.30% 19.17% -
ROE 5.74% 5.74% 4.34% 4.48% 5.38% 5.36% 6.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 97.52 99.58 84.28 80.16 76.32 71.08 72.92 4.95%
EPS 14.30 13.44 9.76 9.90 11.68 11.30 14.00 0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.34 2.25 2.21 2.17 2.11 2.03 3.45%
Adjusted Per Share Value based on latest NOSH - 330,557
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 97.43 99.52 84.28 80.06 76.27 73.82 72.98 4.92%
EPS 14.29 13.43 9.76 9.89 11.67 11.73 14.01 0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4879 2.3385 2.2501 2.2073 2.1686 2.1912 2.0318 3.42%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.30 1.09 1.10 1.40 0.89 0.88 0.98 -
P/RPS 1.33 1.09 1.31 1.75 1.17 1.24 1.34 -0.12%
P/EPS 9.09 8.11 11.27 14.14 7.62 7.79 7.00 4.44%
EY 11.00 12.33 8.87 7.07 13.12 12.84 14.29 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.49 0.63 0.41 0.42 0.48 1.34%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 28/08/15 22/08/14 16/08/13 14/08/12 22/08/11 -
Price 1.26 1.08 0.95 1.18 0.88 0.93 0.90 -
P/RPS 1.29 1.08 1.13 1.47 1.15 1.31 1.23 0.79%
P/EPS 8.81 8.04 9.73 11.92 7.53 8.23 6.43 5.38%
EY 11.35 12.44 10.27 8.39 13.27 12.15 15.56 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.42 0.53 0.41 0.44 0.44 2.48%

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