[PBA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 61.82%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 350,932 328,912 337,728 343,740 322,892 323,448 257,060 5.32%
PBT 53,008 16,700 37,188 67,528 60,580 42,644 6,824 40.68%
Tax -12,416 -1,240 20,700 -7,200 -19,200 -20,736 -744 59.78%
NP 40,592 15,460 57,888 60,328 41,380 21,908 6,080 37.18%
-
NP to SH 40,592 15,460 57,888 60,328 41,380 21,908 6,080 37.18%
-
Tax Rate 23.42% 7.43% -55.66% 10.66% 31.69% 48.63% 10.90% -
Total Cost 310,340 313,452 279,840 283,412 281,512 301,540 250,980 3.59%
-
Net Worth 701,715 681,855 678,547 837,432 810,496 760,141 730,260 -0.66%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 701,715 681,855 678,547 837,432 810,496 760,141 730,260 -0.66%
NOSH 331,270 331,270 331,270 331,270 330,815 331,939 330,434 0.04%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.57% 4.70% 17.14% 17.55% 12.82% 6.77% 2.37% -
ROE 5.78% 2.27% 8.53% 7.20% 5.11% 2.88% 0.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 106.02 99.37 102.03 103.85 97.60 97.44 77.79 5.29%
EPS 12.28 4.68 17.48 18.24 12.52 6.60 1.84 37.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 2.05 2.53 2.45 2.29 2.21 -0.68%
Adjusted Per Share Value based on latest NOSH - 331,270
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 105.94 99.29 101.95 103.76 97.47 97.64 77.60 5.32%
EPS 12.25 4.67 17.47 18.21 12.49 6.61 1.84 37.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1183 2.0583 2.0483 2.5279 2.4466 2.2946 2.2044 -0.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.86 0.80 1.18 1.13 1.25 1.11 1.19 -
P/RPS 0.81 0.81 1.16 1.09 1.28 1.14 1.53 -10.04%
P/EPS 7.01 17.13 6.75 6.20 9.99 16.82 64.67 -30.92%
EY 14.26 5.84 14.82 16.13 10.01 5.95 1.55 44.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.58 0.45 0.51 0.48 0.54 -4.48%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 23/06/20 30/05/19 25/05/18 24/05/17 24/05/16 28/05/15 -
Price 0.875 0.875 1.14 1.20 1.28 1.11 1.08 -
P/RPS 0.83 0.88 1.12 1.16 1.31 1.14 1.39 -8.22%
P/EPS 7.13 18.73 6.52 6.58 10.23 16.82 58.70 -29.60%
EY 14.02 5.34 15.34 15.19 9.77 5.95 1.70 42.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.56 0.47 0.52 0.48 0.49 -2.92%

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