[PBA] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 80.07%
YoY- 125.84%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 261,501 201,838 170,945 167,714 167,219 181,436 170,971 7.33%
PBT 74,770 25,191 27,752 15,684 12,848 27,520 30,011 16.41%
Tax -5,197 -15,511 -1,862 -4,220 -306 3,858 -2,279 14.71%
NP 69,573 9,680 25,890 11,464 12,542 31,378 27,732 16.55%
-
NP to SH 69,573 9,680 25,890 11,464 12,542 31,378 27,732 16.55%
-
Tax Rate 6.95% 61.57% 6.71% 26.91% 2.38% -14.02% 7.59% -
Total Cost 191,928 192,158 145,055 156,250 154,677 150,058 143,239 4.99%
-
Net Worth 1,006,227 921,098 764,603 701,715 691,785 695,097 840,742 3.03%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,006,227 921,098 764,603 701,715 691,785 695,097 840,742 3.03%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.61% 4.80% 15.15% 6.84% 7.50% 17.29% 16.22% -
ROE 6.91% 1.05% 3.39% 1.63% 1.81% 4.51% 3.30% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 79.00 60.98 51.65 50.67 50.52 54.81 51.65 7.33%
EPS 21.02 2.92 7.82 3.46 3.79 9.48 8.38 16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.7828 2.31 2.12 2.09 2.10 2.54 3.03%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 78.94 60.93 51.60 50.63 50.48 54.77 51.61 7.33%
EPS 21.00 2.92 7.82 3.46 3.79 9.47 8.37 16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0375 2.7805 2.3081 2.1183 2.0883 2.0983 2.5379 3.03%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.76 0.81 0.785 0.845 0.85 1.13 1.23 -
P/RPS 2.23 1.33 1.52 1.67 1.68 2.06 2.38 -1.07%
P/EPS 8.37 27.70 10.04 24.40 22.43 11.92 14.68 -8.93%
EY 11.94 3.61 9.96 4.10 4.46 8.39 6.81 9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.29 0.34 0.40 0.41 0.54 0.48 3.20%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 24/08/22 25/08/21 26/08/20 28/08/19 27/08/18 -
Price 1.80 0.83 0.765 0.835 0.86 1.10 1.19 -
P/RPS 2.28 1.36 1.48 1.65 1.70 2.01 2.30 -0.14%
P/EPS 8.56 28.38 9.78 24.11 22.70 11.60 14.20 -8.08%
EY 11.68 3.52 10.22 4.15 4.41 8.62 7.04 8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.30 0.33 0.39 0.41 0.52 0.47 3.85%

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