[PBA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 77.5%
YoY- -29.11%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 120,887 99,063 89,907 94,464 90,081 84,716 80,875 6.92%
PBT 28,842 13,948 5,329 18,129 27,101 22,261 23,877 3.19%
Tax -5,665 -2,815 737 -2,450 -4,985 -4,396 -4,317 4.63%
NP 23,177 11,133 6,066 15,679 22,116 17,865 19,560 2.86%
-
NP to SH 23,209 11,133 6,066 15,679 22,116 17,865 19,560 2.89%
-
Tax Rate 19.64% 20.18% -13.83% 13.51% 18.39% 19.75% 18.08% -
Total Cost 97,710 87,930 83,841 78,785 67,965 66,851 61,315 8.07%
-
Net Worth 673,060 642,798 629,803 629,811 331,011 535,949 331,056 12.54%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 673,060 642,798 629,803 629,811 331,011 535,949 331,056 12.54%
NOSH 331,557 331,339 331,475 331,479 331,011 330,833 331,056 0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.17% 11.24% 6.75% 16.60% 24.55% 21.09% 24.19% -
ROE 3.45% 1.73% 0.96% 2.49% 6.68% 3.33% 5.91% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 36.46 29.90 27.12 28.50 27.21 25.61 24.43 6.89%
EPS 7.00 3.36 1.83 4.73 6.68 5.40 5.91 2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.94 1.90 1.90 1.00 1.62 1.00 12.51%
Adjusted Per Share Value based on latest NOSH - 330,945
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 36.49 29.90 27.14 28.52 27.19 25.57 24.41 6.92%
EPS 7.01 3.36 1.83 4.73 6.68 5.39 5.90 2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0318 1.9404 1.9012 1.9012 0.9992 1.6179 0.9994 12.54%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.98 0.86 0.94 1.01 1.29 1.37 1.41 -
P/RPS 2.69 2.88 3.47 3.54 4.74 5.35 5.77 -11.93%
P/EPS 14.00 25.60 51.37 21.35 19.31 25.37 23.86 -8.49%
EY 7.14 3.91 1.95 4.68 5.18 3.94 4.19 9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.49 0.53 1.29 0.85 1.41 -16.43%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 25/08/10 06/08/09 22/08/08 02/08/07 24/08/06 29/08/05 -
Price 0.90 0.85 0.93 0.94 1.28 1.25 1.44 -
P/RPS 2.47 2.84 3.43 3.30 4.70 4.88 5.89 -13.47%
P/EPS 12.86 25.30 50.82 19.87 19.16 23.15 24.37 -10.10%
EY 7.78 3.95 1.97 5.03 5.22 4.32 4.10 11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.49 0.49 1.28 0.77 1.44 -17.92%

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