[PBA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 431.81%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 341,942 322,770 329,668 279,208 265,224 252,666 244,528 5.74%
PBT 60,022 56,924 49,662 32,968 33,360 41,516 43,332 5.57%
Tax -4,558 -9,592 -5,168 -634 -604 -2,848 -5,916 -4.25%
NP 55,464 47,332 44,494 32,334 32,756 38,668 37,416 6.77%
-
NP to SH 55,464 47,332 44,494 32,334 32,756 38,668 38,874 6.09%
-
Tax Rate 7.59% 16.85% 10.41% 1.92% 1.81% 6.86% 13.65% -
Total Cost 286,478 275,438 285,174 246,874 232,468 213,998 207,112 5.55%
-
Net Worth 840,742 824,172 774,672 745,404 731,219 718,403 725,877 2.47%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 840,742 824,172 774,672 745,404 731,219 718,403 725,877 2.47%
NOSH 331,270 330,993 331,056 331,290 330,868 331,061 344,017 -0.62%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.22% 14.66% 13.50% 11.58% 12.35% 15.30% 15.30% -
ROE 6.60% 5.74% 5.74% 4.34% 4.48% 5.38% 5.36% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 103.31 97.52 99.58 84.28 80.16 76.32 71.08 6.42%
EPS 16.76 14.30 13.44 9.76 9.90 11.68 11.30 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.49 2.34 2.25 2.21 2.17 2.11 3.13%
Adjusted Per Share Value based on latest NOSH - 331,380
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 103.22 97.43 99.52 84.28 80.06 76.27 73.82 5.74%
EPS 16.74 14.29 13.43 9.76 9.89 11.67 11.73 6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5379 2.4879 2.3385 2.2501 2.2073 2.1686 2.1912 2.47%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.23 1.30 1.09 1.10 1.40 0.89 0.88 -
P/RPS 1.19 1.33 1.09 1.31 1.75 1.17 1.24 -0.68%
P/EPS 7.34 9.09 8.11 11.27 14.14 7.62 7.79 -0.98%
EY 13.62 11.00 12.33 8.87 7.07 13.12 12.84 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.47 0.49 0.63 0.41 0.42 2.24%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 30/08/16 28/08/15 22/08/14 16/08/13 14/08/12 -
Price 1.19 1.26 1.08 0.95 1.18 0.88 0.93 -
P/RPS 1.15 1.29 1.08 1.13 1.47 1.15 1.31 -2.14%
P/EPS 7.10 8.81 8.04 9.73 11.92 7.53 8.23 -2.43%
EY 14.08 11.35 12.44 10.27 8.39 13.27 12.15 2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.46 0.42 0.53 0.41 0.44 1.10%

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