[PBA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

28-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -9.13%

YoY- -5.42%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	333,309	334,638	345,048	340,038	327,597	329,366	295,974	1.99%
YoY %	-0.40%	-3.02%	1.47%	3.80%	-0.54%	11.28%	-	-
Horiz. %	112.61%	113.06%	116.58%	114.89%	110.68%	111.28%	100.00%	-
PBT	29,733	32,962	48,973	52,524	64,484	69,588	43,486	-6.13%
YoY %	-9.80%	-32.69%	-6.76%	-18.55%	-7.33%	60.02%	-	-
Horiz. %	68.37%	75.80%	112.62%	120.78%	148.29%	160.02%	100.00%	-
Tax	-8,389	-1,166	1,105	-2,125	-11,194	-9,757	-4,434	11.20%
YoY %	-619.47%	-205.52%	152.00%	81.02%	-14.73%	-120.05%	-	-
Horiz. %	189.20%	26.30%	-24.92%	47.93%	252.46%	220.05%	100.00%	-
NP	21,344	31,796	50,078	50,398	53,289	59,830	39,052	-9.57%
YoY %	-32.87%	-36.51%	-0.63%	-5.43%	-10.93%	53.21%	-	-
Horiz. %	54.66%	81.42%	128.23%	129.05%	136.46%	153.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,344	31,796	50,078	50,398	53,289	59,830	39,052	-9.57%
YoY %	-32.87%	-36.51%	-0.63%	-5.43%	-10.93%	53.21%	-	-
Horiz. %	54.66%	81.42%	128.23%	129.05%	136.46%	153.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.21%	3.54%	-2.26%	4.05%	17.36%	14.02%	10.20%	-
YoY %	696.89%	256.64%	-155.80%	-76.67%	23.82%	37.45%	-	-
Horiz. %	276.57%	34.71%	-22.16%	39.71%	170.20%	137.45%	100.00%	-
Total Cost	311,965	302,842	294,969	289,640	274,308	269,536	256,922	3.28%
YoY %	3.01%	2.67%	1.84%	5.59%	1.77%	4.91%	-	-
Horiz. %	121.42%	117.87%	114.81%	112.73%	106.77%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	705,025	701,715	695,097	844,052	830,815	787,886	751,254	-1.05%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.45%	4.88%	-	-
Horiz. %	93.85%	93.41%	92.52%	112.35%	110.59%	104.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	5,516	5,516	7,723	7,723	7,723	7,724	7,722	-5.44%
YoY %	0.00%	-28.58%	0.00%	0.00%	-0.01%	0.03%	-	-
Horiz. %	71.43%	71.43%	100.01%	100.01%	100.01%	100.03%	100.00%	-
Div Payout %	25.85%	17.35%	15.42%	15.32%	14.49%	12.91%	19.77%	-
YoY %	48.99%	12.52%	0.65%	5.73%	12.24%	-34.70%	-	-
Horiz. %	130.75%	87.76%	78.00%	77.49%	73.29%	65.30%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	705,025	701,715	695,097	844,052	830,815	787,886	751,254	-1.05%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.45%	4.88%	-	-
Horiz. %	93.85%	93.41%	92.52%	112.35%	110.59%	104.88%	100.00%	-
NOSH	331,270	331,270	331,270	331,270	331,270	331,044	330,949	0.01%
YoY %	0.00%	0.00%	0.00%	0.00%	0.07%	0.03%	-	-
Horiz. %	100.10%	100.10%	100.10%	100.10%	100.10%	100.03%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	6.40%	9.50%	14.51%	14.82%	16.27%	18.17%	13.19%	-
YoY %	-32.63%	-34.53%	-2.09%	-8.91%	-10.46%	37.76%	-	-
Horiz. %	48.52%	72.02%	110.01%	112.36%	123.35%	137.76%	100.00%	-
ROE	3.03%	4.53%	7.20%	5.97%	6.41%	7.59%	5.20%	-
YoY %	-33.11%	-37.08%	20.60%	-6.86%	-15.55%	45.96%	-	-
Horiz. %	58.27%	87.12%	138.46%	114.81%	123.27%	145.96%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	100.70	101.10	104.24	102.73	98.97	99.49	89.43	1.99%
YoY %	-0.40%	-3.01%	1.47%	3.80%	-0.52%	11.25%	-	-
Horiz. %	112.60%	113.05%	116.56%	114.87%	110.67%	111.25%	100.00%	-
EPS	6.45	9.60	15.13	15.23	16.09	18.08	11.80	-9.56%
YoY %	-32.81%	-36.55%	-0.66%	-5.34%	-11.01%	53.22%	-	-
Horiz. %	54.66%	81.36%	128.22%	129.07%	136.36%	153.22%	100.00%	-
DPS	1.67	1.67	2.33	2.33	2.33	2.33	2.33	-5.39%
YoY %	0.00%	-28.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.67%	71.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.13	2.12	2.10	2.55	2.51	2.38	2.27	-1.05%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.46%	4.85%	-	-
Horiz. %	93.83%	93.39%	92.51%	112.33%	110.57%	104.85%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 331,270
RPS	100.62	101.02	104.16	102.65	98.89	99.43	89.35	1.99%
YoY %	-0.40%	-3.01%	1.47%	3.80%	-0.54%	11.28%	-	-
Horiz. %	112.61%	113.06%	116.58%	114.89%	110.68%	111.28%	100.00%	-
EPS	6.44	9.60	15.12	15.21	16.09	18.06	11.79	-9.57%
YoY %	-32.92%	-36.51%	-0.59%	-5.47%	-10.91%	53.18%	-	-
Horiz. %	54.62%	81.42%	128.24%	129.01%	136.47%	153.18%	100.00%	-
DPS	1.67	1.67	2.33	2.33	2.33	2.33	2.33	-5.39%
YoY %	0.00%	-28.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.67%	71.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.1283	2.1183	2.0983	2.5479	2.508	2.3784	2.2678	-1.05%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.45%	4.88%	-	-
Horiz. %	93.85%	93.41%	92.53%	112.35%	110.59%	104.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.825	0.85	1.10	1.24	1.26	1.14	1.11	-
P/RPS	0.82	0.84	1.06	1.21	1.27	1.15	1.24	-6.65%
YoY %	-2.38%	-20.75%	-12.40%	-4.72%	10.43%	-7.26%	-	-
Horiz. %	66.13%	67.74%	85.48%	97.58%	102.42%	92.74%	100.00%	-
P/EPS	12.79	8.85	7.27	8.14	7.83	6.31	9.41	5.24%
YoY %	44.52%	21.73%	-10.69%	3.96%	24.09%	-32.94%	-	-
Horiz. %	135.92%	94.05%	77.26%	86.50%	83.21%	67.06%	100.00%	-
EY	7.82	11.30	13.75	12.28	12.78	15.85	10.63	-4.98%
YoY %	-30.80%	-17.82%	11.97%	-3.91%	-19.37%	49.11%	-	-
Horiz. %	73.57%	106.30%	129.35%	115.52%	120.23%	149.11%	100.00%	-
DY	2.02	1.96	2.12	1.88	1.85	2.05	2.10	-0.64%
YoY %	3.06%	-7.55%	12.77%	1.62%	-9.76%	-2.38%	-	-
Horiz. %	96.19%	93.33%	100.95%	89.52%	88.10%	97.62%	100.00%	-
P/NAPS	0.39	0.40	0.52	0.49	0.50	0.48	0.49	-3.72%
YoY %	-2.50%	-23.08%	6.12%	-2.00%	4.17%	-2.04%	-	-
Horiz. %	79.59%	81.63%	106.12%	100.00%	102.04%	97.96%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	24/11/20	26/11/19	28/11/18	24/11/17	29/11/16	27/11/15	-
Price	0.825	0.85	1.13	1.22	1.20	1.14	1.36	-
P/RPS	0.82	0.84	1.08	1.19	1.21	1.15	1.52	-9.76%
YoY %	-2.38%	-22.22%	-9.24%	-1.65%	5.22%	-24.34%	-	-
Horiz. %	53.95%	55.26%	71.05%	78.29%	79.61%	75.66%	100.00%	-
P/EPS	12.79	8.85	7.47	8.01	7.45	6.31	11.53	1.74%
YoY %	44.52%	18.47%	-6.74%	7.52%	18.07%	-45.27%	-	-
Horiz. %	110.93%	76.76%	64.79%	69.47%	64.61%	54.73%	100.00%	-
EY	7.82	11.30	13.39	12.48	13.42	15.85	8.68	-1.72%
YoY %	-30.80%	-15.61%	7.29%	-7.00%	-15.33%	82.60%	-	-
Horiz. %	90.09%	130.18%	154.26%	143.78%	154.61%	182.60%	100.00%	-
DY	2.02	1.96	2.06	1.91	1.94	2.05	1.72	2.71%
YoY %	3.06%	-4.85%	7.85%	-1.55%	-5.37%	19.19%	-	-
Horiz. %	117.44%	113.95%	119.77%	111.05%	112.79%	119.19%	100.00%	-
P/NAPS	0.39	0.40	0.54	0.48	0.48	0.48	0.60	-6.92%
YoY %	-2.50%	-25.93%	12.50%	0.00%	0.00%	-20.00%	-	-
Horiz. %	65.00%	66.67%	90.00%	80.00%	80.00%	80.00%	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