[PBA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.83%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 142,606 135,931 129,727 122,265 113,880 111,331 108,187 4.70%
PBT 22,655 38,011 35,634 35,839 34,878 39,026 48,295 -11.84%
Tax -1,581 -7,861 -7,006 -6,923 -7,881 -6,798 -6,866 -21.69%
NP 21,074 30,150 28,628 28,916 26,997 32,228 41,429 -10.64%
-
NP to SH 21,074 30,150 28,628 28,916 26,997 32,228 41,429 -10.64%
-
Tax Rate 6.98% 20.68% 19.66% 19.32% 22.60% 17.42% 14.22% -
Total Cost 121,532 105,781 101,099 93,349 86,883 79,103 66,758 10.49%
-
Net Worth 619,628 331,108 536,154 331,043 509,502 489,706 435,439 6.04%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,455 - 8,273 8,276 8,271 - - -
Div Payout % 35.38% - 28.90% 28.62% 30.64% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 619,628 331,108 536,154 331,043 509,502 489,706 435,439 6.04%
NOSH 331,352 331,108 330,959 331,043 330,845 330,882 311,028 1.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.78% 22.18% 22.07% 23.65% 23.71% 28.95% 38.29% -
ROE 3.40% 9.11% 5.34% 8.73% 5.30% 6.58% 9.51% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.04 41.05 39.20 36.93 34.42 33.65 34.78 3.61%
EPS 6.36 9.11 8.65 8.74 8.16 9.74 13.32 -11.58%
DPS 2.25 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.87 1.00 1.62 1.00 1.54 1.48 1.40 4.93%
Adjusted Per Share Value based on latest NOSH - 331,017
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.05 41.03 39.16 36.91 34.38 33.61 32.66 4.70%
EPS 6.36 9.10 8.64 8.73 8.15 9.73 12.51 -10.65%
DPS 2.25 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.8705 0.9995 1.6185 0.9993 1.538 1.4783 1.3145 6.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.90 1.30 1.21 1.40 1.51 1.87 1.26 -
P/RPS 2.09 3.17 3.09 3.79 4.39 5.56 3.62 -8.74%
P/EPS 14.15 14.28 13.99 16.03 18.50 19.20 9.46 6.93%
EY 7.07 7.00 7.15 6.24 5.40 5.21 10.57 -6.47%
DY 2.50 0.00 2.07 1.79 1.66 0.00 0.00 -
P/NAPS 0.48 1.30 0.75 1.40 0.98 1.26 0.90 -9.93%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 26/10/07 09/11/06 10/11/05 18/11/04 10/11/03 15/11/02 -
Price 0.88 1.28 1.18 1.40 1.57 1.84 1.27 -
P/RPS 2.04 3.12 3.01 3.79 4.56 5.47 3.65 -9.23%
P/EPS 13.84 14.06 13.64 16.03 19.24 18.89 9.53 6.41%
EY 7.23 7.11 7.33 6.24 5.20 5.29 10.49 -6.00%
DY 2.56 0.00 2.12 1.79 1.59 0.00 0.00 -
P/NAPS 0.47 1.28 0.73 1.40 1.02 1.24 0.91 -10.41%

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