[PBA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

24-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -10.39%

YoY- -30.1%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	240,256	197,568	183,088	190,141	181,241	172,969	163,020	6.67%
YoY %	21.61%	7.91%	-3.71%	4.91%	4.78%	6.10%	-	-
Horiz. %	147.38%	121.19%	112.31%	116.64%	111.18%	106.10%	100.00%	-
PBT	48,173	23,753	18,060	30,206	50,681	47,512	47,785	0.13%
YoY %	102.81%	31.52%	-40.21%	-40.40%	6.67%	-0.57%	-	-
Horiz. %	100.81%	49.71%	37.79%	63.21%	106.06%	99.43%	100.00%	-
Tax	-9,564	-5,692	-905	-2,108	-10,481	-9,341	-9,230	0.59%
YoY %	-68.03%	-528.95%	57.07%	79.89%	-12.20%	-1.20%	-	-
Horiz. %	103.62%	61.67%	9.80%	22.84%	113.55%	101.20%	100.00%	-
NP	38,609	18,061	17,154	28,098	40,200	38,170	38,554	0.02%
YoY %	113.77%	5.29%	-38.95%	-30.10%	5.32%	-1.00%	-	-
Horiz. %	100.14%	46.85%	44.49%	72.88%	104.27%	99.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,586	18,604	17,154	28,098	40,200	38,170	38,554	-2.76%
YoY %	75.16%	8.45%	-38.95%	-30.10%	5.32%	-1.00%	-	-
Horiz. %	84.52%	48.25%	44.49%	72.88%	104.27%	99.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	23.96%	5.01%	6.98%	20.68%	19.66%	19.32%	-
YoY %	-17.15%	378.24%	-28.22%	-66.25%	5.19%	1.76%	-	-
Horiz. %	102.74%	124.02%	25.93%	36.13%	107.04%	101.76%	100.00%	-
Total Cost	201,646	179,506	165,933	162,042	141,041	134,798	124,465	8.36%
YoY %	12.33%	8.18%	2.40%	14.89%	4.63%	8.30%	-	-
Horiz. %	162.01%	144.22%	133.32%	130.19%	113.32%	108.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	564,860	658,417	633,351	619,628	331,108	536,154	331,043	9.30%
YoY %	-14.21%	3.96%	2.21%	87.14%	-38.24%	61.96%	-	-
Horiz. %	170.63%	198.89%	191.32%	187.17%	100.02%	161.96%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	6,524	6,822	4,421	9,940	-	11,031	11,034	-8.38%
YoY %	-4.37%	54.31%	-55.52%	0.00%	-	-0.03%	-	-
Horiz. %	59.13%	61.83%	40.07%	90.09%	-	99.97%	100.00%	-
Div Payout %	20.02%	36.67%	25.77%	35.38%	-	28.90%	28.62%	-
YoY %	-45.40%	42.30%	-27.16%	0.00%	-	0.98%	-	-
Horiz. %	69.95%	128.13%	90.04%	123.62%	-	100.98%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	564,860	658,417	633,351	619,628	331,108	536,154	331,043	9.30%
YoY %	-14.21%	3.96%	2.21%	87.14%	-38.24%	61.96%	-	-
Horiz. %	170.63%	198.89%	191.32%	187.17%	100.02%	161.96%	100.00%	-
NOSH	279,633	341,149	331,597	331,352	331,108	330,959	331,043	-2.77%
YoY %	-18.03%	2.88%	0.07%	0.07%	0.05%	-0.03%	-	-
Horiz. %	84.47%	103.05%	100.17%	100.09%	100.02%	99.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	16.07%	9.14%	9.37%	14.78%	22.18%	22.07%	23.65%	-
YoY %	75.82%	-2.45%	-36.60%	-33.36%	0.50%	-6.68%	-	-
Horiz. %	67.95%	38.65%	39.62%	62.49%	93.78%	93.32%	100.00%	-
ROE	5.77%	2.83%	2.71%	4.53%	12.14%	7.12%	11.65%	-
YoY %	103.89%	4.43%	-40.18%	-62.69%	70.51%	-38.88%	-	-
Horiz. %	49.53%	24.29%	23.26%	38.88%	104.21%	61.12%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	85.92	57.91	55.21	57.38	54.74	52.26	49.24	9.71%
YoY %	48.37%	4.89%	-3.78%	4.82%	4.75%	6.13%	-	-
Horiz. %	174.49%	117.61%	112.12%	116.53%	111.17%	106.13%	100.00%	-
EPS	11.65	5.45	5.17	8.48	12.15	11.53	11.65	0.00%
YoY %	113.76%	5.42%	-39.03%	-30.21%	5.38%	-1.03%	-	-
Horiz. %	100.00%	46.78%	44.38%	72.79%	104.29%	98.97%	100.00%	-
DPS	2.33	2.00	1.33	3.00	0.00	3.33	3.33	-5.77%
YoY %	16.50%	50.38%	-55.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.97%	60.06%	39.94%	90.09%	0.00%	100.00%	100.00%	-
NAPS	2.02	1.93	1.91	1.87	1.00	1.62	1.00	12.42%
YoY %	4.66%	1.05%	2.14%	87.00%	-38.27%	62.00%	-	-
Horiz. %	202.00%	193.00%	191.00%	187.00%	100.00%	162.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 330,981
RPS	72.53	59.64	55.27	57.40	54.71	52.21	49.21	6.67%
YoY %	21.61%	7.91%	-3.71%	4.92%	4.79%	6.10%	-	-
Horiz. %	147.39%	121.19%	112.31%	116.64%	111.18%	106.10%	100.00%	-
EPS	9.84	5.62	5.18	8.48	12.14	11.52	11.64	-2.75%
YoY %	75.09%	8.49%	-38.92%	-30.15%	5.38%	-1.03%	-	-
Horiz. %	84.54%	48.28%	44.50%	72.85%	104.30%	98.97%	100.00%	-
DPS	1.97	2.06	1.33	3.00	0.00	3.33	3.33	-8.37%
YoY %	-4.37%	54.89%	-55.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.16%	61.86%	39.94%	90.09%	0.00%	100.00%	100.00%	-
NAPS	1.7051	1.9876	1.9119	1.8705	0.9995	1.6185	0.9993	9.30%
YoY %	-14.21%	3.96%	2.21%	87.14%	-38.25%	61.96%	-	-
Horiz. %	170.63%	198.90%	191.32%	187.18%	100.02%	161.96%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.96	0.93	0.86	0.90	1.30	1.21	1.40	-
P/RPS	1.12	1.61	1.56	1.57	2.37	2.32	2.84	-14.35%
YoY %	-30.43%	3.21%	-0.64%	-33.76%	2.16%	-18.31%	-	-
Horiz. %	39.44%	56.69%	54.93%	55.28%	83.45%	81.69%	100.00%	-
P/EPS	8.24	17.05	16.62	10.61	10.71	10.49	12.02	-6.09%
YoY %	-51.67%	2.59%	56.64%	-0.93%	2.10%	-12.73%	-	-
Horiz. %	68.55%	141.85%	138.27%	88.27%	89.10%	87.27%	100.00%	-
EY	12.14	5.86	6.02	9.42	9.34	9.53	8.32	6.49%
YoY %	107.17%	-2.66%	-36.09%	0.86%	-1.99%	14.54%	-	-
Horiz. %	145.91%	70.43%	72.36%	113.22%	112.26%	114.54%	100.00%	-
DY	2.43	2.15	1.55	3.33	0.00	2.75	2.38	0.34%
YoY %	13.02%	38.71%	-53.45%	0.00%	0.00%	15.55%	-	-
Horiz. %	102.10%	90.34%	65.13%	139.92%	0.00%	115.55%	100.00%	-
P/NAPS	0.48	0.48	0.45	0.48	1.30	0.75	1.40	-16.33%
YoY %	0.00%	6.67%	-6.25%	-63.08%	73.33%	-46.43%	-	-
Horiz. %	34.29%	34.29%	32.14%	34.29%	92.86%	53.57%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	11/11/11	15/11/10	30/10/09	24/11/08	26/10/07	09/11/06	10/11/05	-
Price	1.00	0.88	0.94	0.88	1.28	1.18	1.40	-
P/RPS	1.16	1.52	1.70	1.53	2.34	2.26	2.84	-13.85%
YoY %	-23.68%	-10.59%	11.11%	-34.62%	3.54%	-20.42%	-	-
Horiz. %	40.85%	53.52%	59.86%	53.87%	82.39%	79.58%	100.00%	-
P/EPS	8.58	16.14	18.17	10.38	10.54	10.23	12.02	-5.46%
YoY %	-46.84%	-11.17%	75.05%	-1.52%	3.03%	-14.89%	-	-
Horiz. %	71.38%	134.28%	151.16%	86.36%	87.69%	85.11%	100.00%	-
EY	11.65	6.20	5.50	9.64	9.49	9.77	8.32	5.76%
YoY %	87.90%	12.73%	-42.95%	1.58%	-2.87%	17.43%	-	-
Horiz. %	140.02%	74.52%	66.11%	115.87%	114.06%	117.43%	100.00%	-
DY	2.33	2.27	1.42	3.41	0.00	2.82	2.38	-0.35%
YoY %	2.64%	59.86%	-58.36%	0.00%	0.00%	18.49%	-	-
Horiz. %	97.90%	95.38%	59.66%	143.28%	0.00%	118.49%	100.00%	-
P/NAPS	0.50	0.46	0.49	0.47	1.28	0.73	1.40	-15.76%
YoY %	8.70%	-6.12%	4.26%	-63.28%	75.34%	-47.86%	-	-
Horiz. %	35.71%	32.86%	35.00%	33.57%	91.43%	52.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos