[PBA] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.39%
YoY- 33.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 198,543 184,695 187,857 181,549 172,057 162,618 153,737 4.35%
PBT 30,830 15,821 27,779 51,595 43,763 42,483 49,641 -7.62%
Tax -4,600 -1,004 3,519 -7,622 -10,874 -9,758 -9,806 -11.84%
NP 26,230 14,817 31,298 43,973 32,889 32,725 39,835 -6.72%
-
NP to SH 26,230 14,817 31,298 43,973 32,889 32,725 39,835 -6.72%
-
Tax Rate 14.92% 6.35% -12.67% 14.77% 24.85% 22.97% 19.75% -
Total Cost 172,313 169,878 156,559 137,576 139,168 129,893 113,902 7.13%
-
Net Worth 649,159 633,120 622,667 609,287 523,211 516,620 513,252 3.99%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 9,936 9,944 12,420 8,576 16,623 16,624 16,556 -8.15%
Div Payout % 37.88% 67.11% 39.68% 19.50% 50.54% 50.80% 41.56% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 649,159 633,120 622,667 609,287 523,211 516,620 513,252 3.99%
NOSH 331,204 331,476 331,206 331,134 331,146 331,167 331,130 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.21% 8.02% 16.66% 24.22% 19.12% 20.12% 25.91% -
ROE 4.04% 2.34% 5.03% 7.22% 6.29% 6.33% 7.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.95 55.72 56.72 54.83 51.96 49.10 46.43 4.34%
EPS 7.92 4.47 9.45 13.28 9.93 9.89 12.03 -6.72%
DPS 3.00 3.00 3.75 2.59 5.02 5.02 5.00 -8.15%
NAPS 1.96 1.91 1.88 1.84 1.58 1.56 1.55 3.98%
Adjusted Per Share Value based on latest NOSH - 331,267
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.93 55.75 56.71 54.80 51.94 49.09 46.41 4.35%
EPS 7.92 4.47 9.45 13.27 9.93 9.88 12.02 -6.71%
DPS 3.00 3.00 3.75 2.59 5.02 5.02 5.00 -8.15%
NAPS 1.9596 1.9112 1.8796 1.8392 1.5794 1.5595 1.5493 3.99%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.89 0.87 0.86 1.20 1.22 1.50 1.82 -
P/RPS 1.48 1.56 1.52 2.19 2.35 3.05 3.92 -14.97%
P/EPS 11.24 19.46 9.10 9.04 12.28 15.18 15.13 -4.83%
EY 8.90 5.14 10.99 11.07 8.14 6.59 6.61 5.08%
DY 3.37 3.45 4.36 2.16 4.11 3.35 2.75 3.44%
P/NAPS 0.45 0.46 0.46 0.65 0.77 0.96 1.17 -14.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 08/02/10 12/02/09 04/02/08 13/02/07 16/02/06 22/02/05 -
Price 0.89 0.88 0.90 1.24 1.22 1.47 1.67 -
P/RPS 1.48 1.58 1.59 2.26 2.35 2.99 3.60 -13.76%
P/EPS 11.24 19.69 9.52 9.34 12.28 14.88 13.88 -3.45%
EY 8.90 5.08 10.50 10.71 8.14 6.72 7.20 3.59%
DY 3.37 3.41 4.17 2.09 4.11 3.41 2.99 2.01%
P/NAPS 0.45 0.46 0.48 0.67 0.77 0.94 1.08 -13.57%

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