[PBA] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.21%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 44,291 48,072 43,861 40,675 40,647 35,220 36,263 3.38%
PBT 2,147 9,783 13,150 9,310 12,071 8,018 13,251 -26.14%
Tax 880 -950 -2,714 -1,196 -1,967 -2,667 -740 -
NP 3,027 8,833 10,436 8,114 10,104 5,351 12,511 -21.04%
-
NP to SH 3,027 8,833 10,436 8,114 10,104 5,351 12,511 -21.04%
-
Tax Rate -40.99% 9.71% 20.64% 12.85% 16.30% 33.26% 5.58% -
Total Cost 41,264 39,239 33,425 32,561 30,543 29,869 23,752 9.63%
-
Net Worth 628,684 621,949 331,540 543,141 526,733 495,462 463,370 5.21%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 628,684 621,949 331,540 543,141 526,733 495,462 463,370 5.21%
NOSH 332,637 330,823 331,540 331,183 331,278 330,308 330,978 0.08%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.83% 18.37% 23.79% 19.95% 24.86% 15.19% 34.50% -
ROE 0.48% 1.42% 3.15% 1.49% 1.92% 1.08% 2.70% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 13.32 14.53 13.23 12.28 12.27 10.66 10.96 3.30%
EPS 0.91 2.67 3.15 2.45 3.05 1.62 3.78 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.00 1.64 1.59 1.50 1.40 5.12%
Adjusted Per Share Value based on latest NOSH - 331,183
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 13.37 14.51 13.24 12.28 12.27 10.63 10.95 3.38%
EPS 0.91 2.67 3.15 2.45 3.05 1.62 3.78 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8978 1.8775 1.0008 1.6396 1.59 1.4956 1.3988 5.21%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.95 1.02 1.20 1.35 1.57 1.71 1.12 -
P/RPS 7.13 7.02 9.07 10.99 12.80 16.04 10.22 -5.81%
P/EPS 104.40 38.20 38.12 55.10 51.48 105.56 29.63 23.33%
EY 0.96 2.62 2.62 1.81 1.94 0.95 3.37 -18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 1.20 0.82 0.99 1.14 0.80 -7.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 12/05/09 22/05/08 24/05/07 18/05/06 26/05/05 11/05/04 12/05/03 -
Price 0.95 0.99 1.20 1.39 1.40 1.65 1.25 -
P/RPS 7.13 6.81 9.07 11.32 11.41 15.47 11.41 -7.53%
P/EPS 104.40 37.08 38.12 56.73 45.90 101.85 33.07 21.09%
EY 0.96 2.70 2.62 1.76 2.18 0.98 3.02 -17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 1.20 0.85 0.88 1.10 0.89 -9.15%

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