[PBA] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.49%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 162,700 162,588 140,880 145,052 153,416 0 -
PBT 37,240 48,284 32,072 53,004 74,656 0 -
Tax -4,784 -7,868 -10,668 -2,960 -18,088 0 -
NP 32,456 40,416 21,404 50,044 56,568 0 -
-
NP to SH 32,456 40,416 21,404 50,044 56,568 0 -
-
Tax Rate 12.85% 16.30% 33.26% 5.58% 24.23% - -
Total Cost 130,244 122,172 119,476 95,008 96,848 0 -
-
Net Worth 543,141 526,733 495,462 463,370 375,253 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 543,141 526,733 495,462 463,370 375,253 0 -
NOSH 331,183 331,278 330,308 330,978 280,039 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.95% 24.86% 15.19% 34.50% 36.87% 0.00% -
ROE 5.98% 7.67% 4.32% 10.80% 15.07% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.13 49.08 42.65 43.83 54.78 0.00 -
EPS 9.80 12.20 6.48 15.12 20.20 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 1.50 1.40 1.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 330,978
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.11 49.08 42.53 43.79 46.31 0.00 -
EPS 9.80 12.20 6.46 15.11 17.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6396 1.59 1.4956 1.3988 1.1328 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 1.35 1.57 1.71 1.12 0.00 0.00 -
P/RPS 2.75 3.20 4.01 2.56 0.00 0.00 -
P/EPS 13.78 12.87 26.39 7.41 0.00 0.00 -
EY 7.26 7.77 3.79 13.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 1.14 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 18/05/06 26/05/05 11/05/04 12/05/03 16/05/02 - -
Price 1.39 1.40 1.65 1.25 1.61 0.00 -
P/RPS 2.83 2.85 3.87 2.85 2.94 0.00 -
P/EPS 14.18 11.48 25.46 8.27 7.97 0.00 -
EY 7.05 8.71 3.93 12.10 12.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 1.10 0.89 1.20 0.00 -

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
Post a Comment