[PBA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -13.63%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 244,560 236,328 198,543 184,695 187,857 181,549 172,057 6.03%
PBT 23,732 42,404 30,830 15,821 27,779 51,595 43,763 -9.68%
Tax 5,303 3,293 -4,600 -1,004 3,519 -7,622 -10,874 -
NP 29,035 45,697 26,230 14,817 31,298 43,973 32,889 -2.05%
-
NP to SH 29,035 45,697 26,230 14,817 31,298 43,973 32,889 -2.05%
-
Tax Rate -22.35% -7.77% 14.92% 6.35% -12.67% 14.77% 24.85% -
Total Cost 215,525 190,631 172,313 169,878 156,559 137,576 139,168 7.55%
-
Net Worth 698,735 682,638 649,159 633,120 622,667 609,287 523,211 4.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,418 11,598 9,936 9,944 12,420 8,576 16,623 -4.74%
Div Payout % 42.77% 25.38% 37.88% 67.11% 39.68% 19.50% 50.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 698,735 682,638 649,159 633,120 622,667 609,287 523,211 4.93%
NOSH 331,154 331,377 331,204 331,476 331,206 331,134 331,146 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.87% 19.34% 13.21% 8.02% 16.66% 24.22% 19.12% -
ROE 4.16% 6.69% 4.04% 2.34% 5.03% 7.22% 6.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.85 71.32 59.95 55.72 56.72 54.83 51.96 6.02%
EPS 8.76 13.79 7.92 4.47 9.45 13.28 9.93 -2.06%
DPS 3.75 3.50 3.00 3.00 3.75 2.59 5.02 -4.74%
NAPS 2.11 2.06 1.96 1.91 1.88 1.84 1.58 4.93%
Adjusted Per Share Value based on latest NOSH - 330,677
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 73.82 71.34 59.93 55.75 56.71 54.80 51.94 6.02%
EPS 8.76 13.79 7.92 4.47 9.45 13.27 9.93 -2.06%
DPS 3.75 3.50 3.00 3.00 3.75 2.59 5.02 -4.74%
NAPS 2.1093 2.0607 1.9596 1.9112 1.8796 1.8392 1.5794 4.93%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.91 0.94 0.89 0.87 0.86 1.20 1.22 -
P/RPS 1.23 1.32 1.48 1.56 1.52 2.19 2.35 -10.21%
P/EPS 10.38 6.82 11.24 19.46 9.10 9.04 12.28 -2.76%
EY 9.63 14.67 8.90 5.14 10.99 11.07 8.14 2.83%
DY 4.12 3.72 3.37 3.45 4.36 2.16 4.11 0.04%
P/NAPS 0.43 0.46 0.45 0.46 0.46 0.65 0.77 -9.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 29/02/12 18/02/11 08/02/10 12/02/09 04/02/08 13/02/07 -
Price 0.87 0.94 0.89 0.88 0.90 1.24 1.22 -
P/RPS 1.18 1.32 1.48 1.58 1.59 2.26 2.35 -10.83%
P/EPS 9.92 6.82 11.24 19.69 9.52 9.34 12.28 -3.49%
EY 10.08 14.67 8.90 5.08 10.50 10.71 8.14 3.62%
DY 4.31 3.72 3.37 3.41 4.17 2.09 4.11 0.79%
P/NAPS 0.41 0.46 0.45 0.46 0.48 0.67 0.77 -9.96%

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