[PBA] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 68.28%
YoY- 105.34%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 261,948 247,056 244,076 225,252 195,416 177,164 192,288 5.28%
PBT 33,108 34,708 40,740 52,972 26,620 8,588 39,132 -2.74%
Tax -784 -2,244 -7,072 -8,832 -5,124 3,520 -3,800 -23.12%
NP 32,324 32,464 33,668 44,140 21,496 12,108 35,332 -1.47%
-
NP to SH 32,324 32,464 33,668 44,140 21,496 12,108 35,332 -1.47%
-
Tax Rate 2.37% 6.47% 17.36% 16.67% 19.25% -40.99% 9.71% -
Total Cost 229,624 214,592 210,408 181,112 173,920 165,056 156,956 6.54%
-
Net Worth 725,302 708,907 689,266 659,448 640,235 628,684 621,949 2.59%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 725,302 708,907 689,266 659,448 640,235 628,684 621,949 2.59%
NOSH 331,188 331,265 331,377 331,381 331,728 332,637 330,823 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.34% 13.14% 13.79% 19.60% 11.00% 6.83% 18.37% -
ROE 4.46% 4.58% 4.88% 6.69% 3.36% 1.93% 5.68% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 79.09 74.58 73.65 67.97 58.91 53.26 58.12 5.26%
EPS 9.76 9.80 10.16 13.32 6.48 3.64 10.68 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.14 2.08 1.99 1.93 1.89 1.88 2.57%
Adjusted Per Share Value based on latest NOSH - 331,381
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 79.07 74.58 73.68 68.00 58.99 53.48 58.05 5.28%
EPS 9.76 9.80 10.16 13.32 6.49 3.66 10.67 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1895 2.14 2.0807 1.9907 1.9327 1.8978 1.8775 2.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.16 0.85 0.93 0.96 0.90 0.95 1.02 -
P/RPS 1.47 1.14 1.26 1.41 1.53 1.78 1.75 -2.86%
P/EPS 11.89 8.67 9.15 7.21 13.89 26.10 9.55 3.71%
EY 8.41 11.53 10.92 13.88 7.20 3.83 10.47 -3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.45 0.48 0.47 0.50 0.54 -0.31%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 22/05/13 17/05/12 23/05/11 21/05/10 12/05/09 22/05/08 -
Price 1.48 0.875 0.92 1.00 0.86 0.95 0.99 -
P/RPS 1.87 1.17 1.25 1.47 1.46 1.78 1.70 1.60%
P/EPS 15.16 8.93 9.06 7.51 13.27 26.10 9.27 8.53%
EY 6.59 11.20 11.04 13.32 7.53 3.83 10.79 -7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.41 0.44 0.50 0.45 0.50 0.53 4.23%

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