[PBA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 138.22%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 164,834 139,604 132,612 126,333 122,264 120,887 99,063 8.84%
PBT 24,831 16,484 16,680 20,758 21,666 28,842 13,948 10.08%
Tax -2,584 -317 -302 -1,424 -2,958 -5,665 -2,815 -1.41%
NP 22,247 16,167 16,378 19,334 18,708 23,177 11,133 12.21%
-
NP to SH 22,247 16,167 16,378 19,334 19,437 23,209 11,133 12.21%
-
Tax Rate 10.41% 1.92% 1.81% 6.86% 13.65% 19.64% 20.18% -
Total Cost 142,587 123,437 116,234 106,999 103,556 97,710 87,930 8.38%
-
Net Worth 774,672 745,404 731,219 718,403 725,877 673,060 642,798 3.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 774,672 745,404 731,219 718,403 725,877 673,060 642,798 3.15%
NOSH 331,056 331,290 330,868 331,061 344,017 331,557 331,339 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.50% 11.58% 12.35% 15.30% 15.30% 19.17% 11.24% -
ROE 2.87% 2.17% 2.24% 2.69% 2.68% 3.45% 1.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.79 42.14 40.08 38.16 35.54 36.46 29.90 8.86%
EPS 6.72 4.88 4.95 5.84 5.65 7.00 3.36 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.25 2.21 2.17 2.11 2.03 1.94 3.17%
Adjusted Per Share Value based on latest NOSH - 330,914
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.76 42.14 40.03 38.14 36.91 36.49 29.90 8.85%
EPS 6.72 4.88 4.94 5.84 5.87 7.01 3.36 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3385 2.2501 2.2073 2.1686 2.1912 2.0318 1.9404 3.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.09 1.10 1.40 0.89 0.88 0.98 0.86 -
P/RPS 2.19 2.61 3.49 2.33 2.48 2.69 2.88 -4.45%
P/EPS 16.22 22.54 28.28 15.24 15.58 14.00 25.60 -7.31%
EY 6.17 4.44 3.54 6.56 6.42 7.14 3.91 7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.63 0.41 0.42 0.48 0.44 1.10%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 22/08/14 16/08/13 14/08/12 22/08/11 25/08/10 -
Price 1.08 0.95 1.18 0.88 0.93 0.90 0.85 -
P/RPS 2.17 2.25 2.94 2.31 2.62 2.47 2.84 -4.38%
P/EPS 16.07 19.47 23.84 15.07 16.46 12.86 25.30 -7.27%
EY 6.22 5.14 4.19 6.64 6.08 7.78 3.95 7.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.53 0.41 0.44 0.44 0.44 0.74%

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