[PBA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.76%
YoY- -36.46%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 300,295 261,017 251,731 244,560 236,328 198,543 184,695 8.43%
PBT 44,769 25,634 27,487 23,732 42,404 30,830 15,821 18.92%
Tax -6,770 -875 443 5,303 3,293 -4,600 -1,004 37.42%
NP 37,999 24,759 27,930 29,035 45,697 26,230 14,817 16.98%
-
NP to SH 37,999 24,759 27,930 29,035 45,697 26,230 14,817 16.98%
-
Tax Rate 15.12% 3.41% -1.61% -22.35% -7.77% 14.92% 6.35% -
Total Cost 262,296 236,258 223,801 215,525 190,631 172,313 169,878 7.50%
-
Net Worth 754,683 728,205 708,084 698,735 682,638 649,159 633,120 2.96%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 12,412 12,412 12,293 12,418 11,598 9,936 9,944 3.76%
Div Payout % 32.67% 50.13% 44.01% 42.77% 25.38% 37.88% 67.11% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 754,683 728,205 708,084 698,735 682,638 649,159 633,120 2.96%
NOSH 331,001 331,002 327,816 331,154 331,377 331,204 331,476 -0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.65% 9.49% 11.10% 11.87% 19.34% 13.21% 8.02% -
ROE 5.04% 3.40% 3.94% 4.16% 6.69% 4.04% 2.34% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 90.72 78.86 76.79 73.85 71.32 59.95 55.72 8.45%
EPS 11.48 7.48 8.44 8.76 13.79 7.92 4.47 17.01%
DPS 3.75 3.75 3.75 3.75 3.50 3.00 3.00 3.78%
NAPS 2.28 2.20 2.16 2.11 2.06 1.96 1.91 2.99%
Adjusted Per Share Value based on latest NOSH - 331,495
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 90.65 78.79 75.99 73.82 71.34 59.93 55.75 8.43%
EPS 11.47 7.47 8.43 8.76 13.79 7.92 4.47 16.99%
DPS 3.75 3.75 3.71 3.75 3.50 3.00 3.00 3.78%
NAPS 2.2782 2.1982 2.1375 2.1093 2.0607 1.9596 1.9112 2.96%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.30 1.29 0.99 0.91 0.94 0.89 0.87 -
P/RPS 1.43 1.64 1.29 1.23 1.32 1.48 1.56 -1.43%
P/EPS 11.32 17.25 11.62 10.38 6.82 11.24 19.46 -8.63%
EY 8.83 5.80 8.61 9.63 14.67 8.90 5.14 9.43%
DY 2.88 2.91 3.79 4.12 3.72 3.37 3.45 -2.96%
P/NAPS 0.57 0.59 0.46 0.43 0.46 0.45 0.46 3.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 21/02/14 20/02/13 29/02/12 18/02/11 08/02/10 -
Price 1.30 1.37 1.16 0.87 0.94 0.89 0.88 -
P/RPS 1.43 1.74 1.51 1.18 1.32 1.48 1.58 -1.64%
P/EPS 11.32 18.32 13.62 9.92 6.82 11.24 19.69 -8.80%
EY 8.83 5.46 7.34 10.08 14.67 8.90 5.08 9.64%
DY 2.88 2.74 3.23 4.31 3.72 3.37 3.41 -2.77%
P/NAPS 0.57 0.62 0.54 0.41 0.46 0.45 0.46 3.63%

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