[PBA] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 79.42%
YoY- -16.23%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 135,931 129,727 122,265 113,880 111,331 108,187 0 -
PBT 38,011 35,634 35,839 34,878 39,026 48,295 0 -
Tax -7,861 -7,006 -6,923 -7,881 -6,798 -6,866 0 -
NP 30,150 28,628 28,916 26,997 32,228 41,429 0 -
-
NP to SH 30,150 28,628 28,916 26,997 32,228 41,429 0 -
-
Tax Rate 20.68% 19.66% 19.32% 22.60% 17.42% 14.22% - -
Total Cost 105,781 101,099 93,349 86,883 79,103 66,758 0 -
-
Net Worth 331,108 536,154 331,043 509,502 489,706 435,439 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 8,273 8,276 8,271 - - - -
Div Payout % - 28.90% 28.62% 30.64% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 331,108 536,154 331,043 509,502 489,706 435,439 0 -
NOSH 331,108 330,959 331,043 330,845 330,882 311,028 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.18% 22.07% 23.65% 23.71% 28.95% 38.29% 0.00% -
ROE 9.11% 5.34% 8.73% 5.30% 6.58% 9.51% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 41.05 39.20 36.93 34.42 33.65 34.78 0.00 -
EPS 9.11 8.65 8.74 8.16 9.74 13.32 0.00 -
DPS 0.00 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.00 1.54 1.48 1.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 331,024
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 41.03 39.16 36.91 34.38 33.61 32.66 0.00 -
EPS 9.10 8.64 8.73 8.15 9.73 12.51 0.00 -
DPS 0.00 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.9995 1.6185 0.9993 1.538 1.4783 1.3145 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.30 1.21 1.40 1.51 1.87 1.26 0.00 -
P/RPS 3.17 3.09 3.79 4.39 5.56 3.62 0.00 -
P/EPS 14.28 13.99 16.03 18.50 19.20 9.46 0.00 -
EY 7.00 7.15 6.24 5.40 5.21 10.57 0.00 -
DY 0.00 2.07 1.79 1.66 0.00 0.00 0.00 -
P/NAPS 1.30 0.75 1.40 0.98 1.26 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/10/07 09/11/06 10/11/05 18/11/04 10/11/03 15/11/02 - -
Price 1.28 1.18 1.40 1.57 1.84 1.27 0.00 -
P/RPS 3.12 3.01 3.79 4.56 5.47 3.65 0.00 -
P/EPS 14.06 13.64 16.03 19.24 18.89 9.53 0.00 -
EY 7.11 7.33 6.24 5.20 5.29 10.49 0.00 -
DY 0.00 2.12 1.79 1.59 0.00 0.00 0.00 -
P/NAPS 1.28 0.73 1.40 1.02 1.24 0.91 0.00 -

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