[PBA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 112.1%
YoY- -38.95%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 182,310 180,192 148,176 137,316 142,606 135,931 129,727 5.82%
PBT 22,913 36,130 17,815 13,545 22,655 38,011 35,634 -7.08%
Tax -971 -7,173 -4,269 -679 -1,581 -7,861 -7,006 -28.04%
NP 21,942 28,957 13,546 12,866 21,074 30,150 28,628 -4.33%
-
NP to SH 21,942 24,440 13,953 12,866 21,074 30,150 28,628 -4.33%
-
Tax Rate 4.24% 19.85% 23.96% 5.01% 6.98% 20.68% 19.66% -
Total Cost 160,368 151,235 134,630 124,450 121,532 105,781 101,099 7.98%
-
Net Worth 716,601 564,860 658,417 633,352 619,628 331,108 536,154 4.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,943 4,893 5,117 3,315 7,455 - 8,273 -5.35%
Div Payout % 27.09% 20.02% 36.67% 25.77% 35.38% - 28.90% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 716,601 564,860 658,417 633,352 619,628 331,108 536,154 4.94%
NOSH 339,621 279,633 341,149 331,597 331,352 331,108 330,959 0.43%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.04% 16.07% 9.14% 9.37% 14.78% 22.18% 22.07% -
ROE 3.06% 4.33% 2.12% 2.03% 3.40% 9.11% 5.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.68 64.44 43.43 41.41 43.04 41.05 39.20 5.37%
EPS 6.62 8.74 4.09 3.88 6.36 9.11 8.65 -4.35%
DPS 1.75 1.75 1.50 1.00 2.25 0.00 2.50 -5.76%
NAPS 2.11 2.02 1.93 1.91 1.87 1.00 1.62 4.49%
Adjusted Per Share Value based on latest NOSH - 331,707
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.03 54.39 44.73 41.45 43.05 41.03 39.16 5.82%
EPS 6.62 7.38 4.21 3.88 6.36 9.10 8.64 -4.33%
DPS 1.79 1.48 1.54 1.00 2.25 0.00 2.50 -5.41%
NAPS 2.1632 1.7051 1.9876 1.9119 1.8705 0.9995 1.6185 4.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.96 0.93 0.86 0.90 1.30 1.21 -
P/RPS 1.64 1.49 2.14 2.08 2.09 3.17 3.09 -10.01%
P/EPS 13.62 10.98 22.74 22.16 14.15 14.28 13.99 -0.44%
EY 7.34 9.10 4.40 4.51 7.07 7.00 7.15 0.43%
DY 1.99 1.82 1.61 1.16 2.50 0.00 2.07 -0.65%
P/NAPS 0.42 0.48 0.48 0.45 0.48 1.30 0.75 -9.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 11/11/11 15/11/10 30/10/09 24/11/08 26/10/07 09/11/06 -
Price 0.93 1.00 0.88 0.94 0.88 1.28 1.18 -
P/RPS 1.73 1.55 2.03 2.27 2.04 3.12 3.01 -8.80%
P/EPS 14.39 11.44 21.52 24.23 13.84 14.06 13.64 0.89%
EY 6.95 8.74 4.65 4.13 7.23 7.11 7.33 -0.88%
DY 1.88 1.75 1.70 1.06 2.56 0.00 2.12 -1.98%
P/NAPS 0.44 0.50 0.46 0.49 0.47 1.28 0.73 -8.08%

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