[PBA] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 40.23%
YoY- 74.22%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 261,017 251,731 244,560 236,328 198,543 184,695 187,857 5.63%
PBT 25,634 27,487 23,732 42,404 30,830 15,821 27,779 -1.32%
Tax -875 443 5,303 3,293 -4,600 -1,004 3,519 -
NP 24,759 27,930 29,035 45,697 26,230 14,817 31,298 -3.82%
-
NP to SH 24,759 27,930 29,035 45,697 26,230 14,817 31,298 -3.82%
-
Tax Rate 3.41% -1.61% -22.35% -7.77% 14.92% 6.35% -12.67% -
Total Cost 236,258 223,801 215,525 190,631 172,313 169,878 156,559 7.09%
-
Net Worth 728,205 708,084 698,735 682,638 649,159 633,120 622,667 2.64%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 12,412 12,293 12,418 11,598 9,936 9,944 12,420 -0.01%
Div Payout % 50.13% 44.01% 42.77% 25.38% 37.88% 67.11% 39.68% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 728,205 708,084 698,735 682,638 649,159 633,120 622,667 2.64%
NOSH 331,002 327,816 331,154 331,377 331,204 331,476 331,206 -0.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.49% 11.10% 11.87% 19.34% 13.21% 8.02% 16.66% -
ROE 3.40% 3.94% 4.16% 6.69% 4.04% 2.34% 5.03% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.86 76.79 73.85 71.32 59.95 55.72 56.72 5.64%
EPS 7.48 8.44 8.76 13.79 7.92 4.47 9.45 -3.81%
DPS 3.75 3.75 3.75 3.50 3.00 3.00 3.75 0.00%
NAPS 2.20 2.16 2.11 2.06 1.96 1.91 1.88 2.65%
Adjusted Per Share Value based on latest NOSH - 331,485
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 78.79 75.99 73.82 71.34 59.93 55.75 56.71 5.63%
EPS 7.47 8.43 8.76 13.79 7.92 4.47 9.45 -3.84%
DPS 3.75 3.71 3.75 3.50 3.00 3.00 3.75 0.00%
NAPS 2.1982 2.1375 2.1093 2.0607 1.9596 1.9112 1.8796 2.64%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.29 0.99 0.91 0.94 0.89 0.87 0.86 -
P/RPS 1.64 1.29 1.23 1.32 1.48 1.56 1.52 1.27%
P/EPS 17.25 11.62 10.38 6.82 11.24 19.46 9.10 11.24%
EY 5.80 8.61 9.63 14.67 8.90 5.14 10.99 -10.10%
DY 2.91 3.79 4.12 3.72 3.37 3.45 4.36 -6.51%
P/NAPS 0.59 0.46 0.43 0.46 0.45 0.46 0.46 4.23%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 21/02/14 20/02/13 29/02/12 18/02/11 08/02/10 12/02/09 -
Price 1.37 1.16 0.87 0.94 0.89 0.88 0.90 -
P/RPS 1.74 1.51 1.18 1.32 1.48 1.58 1.59 1.51%
P/EPS 18.32 13.62 9.92 6.82 11.24 19.69 9.52 11.52%
EY 5.46 7.34 10.08 14.67 8.90 5.08 10.50 -10.32%
DY 2.74 3.23 4.31 3.72 3.37 3.41 4.17 -6.75%
P/NAPS 0.62 0.54 0.41 0.46 0.45 0.46 0.48 4.35%

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