[PBA] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 142.41%
YoY- 618.73%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 523,002 403,676 341,890 335,428 334,438 362,872 341,942 7.33%
PBT 149,540 50,382 55,504 31,368 25,696 55,040 60,022 16.41%
Tax -10,394 -31,022 -3,724 -8,440 -612 7,716 -4,558 14.71%
NP 139,146 19,360 51,780 22,928 25,084 62,756 55,464 16.55%
-
NP to SH 139,146 19,360 51,780 22,928 25,084 62,756 55,464 16.55%
-
Tax Rate 6.95% 61.57% 6.71% 26.91% 2.38% -14.02% 7.59% -
Total Cost 383,856 384,316 290,110 312,500 309,354 300,116 286,478 4.99%
-
Net Worth 1,006,227 921,098 764,603 701,715 691,785 695,097 840,742 3.03%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,006,227 921,098 764,603 701,715 691,785 695,097 840,742 3.03%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.61% 4.80% 15.15% 6.84% 7.50% 17.29% 16.22% -
ROE 13.83% 2.10% 6.77% 3.27% 3.63% 9.03% 6.60% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 158.01 121.96 103.29 101.34 101.04 109.63 103.31 7.33%
EPS 42.04 5.84 15.64 6.92 7.58 18.96 16.76 16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.7828 2.31 2.12 2.09 2.10 2.54 3.03%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 157.88 121.86 103.21 101.26 100.96 109.54 103.22 7.33%
EPS 42.00 5.84 15.63 6.92 7.57 18.94 16.74 16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0375 2.7805 2.3081 2.1183 2.0883 2.0983 2.5379 3.03%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.76 0.81 0.785 0.845 0.85 1.13 1.23 -
P/RPS 1.11 0.66 0.76 0.83 0.84 1.03 1.19 -1.15%
P/EPS 4.19 13.85 5.02 12.20 11.22 5.96 7.34 -8.91%
EY 23.89 7.22 19.93 8.20 8.92 16.78 13.62 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.29 0.34 0.40 0.41 0.54 0.48 3.20%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 24/08/22 25/08/21 26/08/20 28/08/19 27/08/18 -
Price 1.80 0.83 0.765 0.835 0.86 1.10 1.19 -
P/RPS 1.14 0.68 0.74 0.82 0.85 1.00 1.15 -0.14%
P/EPS 4.28 14.19 4.89 12.05 11.35 5.80 7.10 -8.08%
EY 23.35 7.05 20.45 8.30 8.81 17.24 14.08 8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.30 0.33 0.39 0.41 0.52 0.47 3.85%

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