[PBA] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -57.93%
YoY- 105.34%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 65,487 61,764 61,019 56,313 48,854 44,291 48,072 5.28%
PBT 8,277 8,677 10,185 13,243 6,655 2,147 9,783 -2.74%
Tax -196 -561 -1,768 -2,208 -1,281 880 -950 -23.12%
NP 8,081 8,116 8,417 11,035 5,374 3,027 8,833 -1.47%
-
NP to SH 8,081 8,116 8,417 11,035 5,374 3,027 8,833 -1.47%
-
Tax Rate 2.37% 6.47% 17.36% 16.67% 19.25% -40.99% 9.71% -
Total Cost 57,406 53,648 52,602 45,278 43,480 41,264 39,239 6.54%
-
Net Worth 725,302 708,907 689,266 659,448 640,235 628,684 621,949 2.59%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 725,302 708,907 689,266 659,448 640,235 628,684 621,949 2.59%
NOSH 331,188 331,265 331,377 331,381 331,728 332,637 330,823 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.34% 13.14% 13.79% 19.60% 11.00% 6.83% 18.37% -
ROE 1.11% 1.14% 1.22% 1.67% 0.84% 0.48% 1.42% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.77 18.64 18.41 16.99 14.73 13.32 14.53 5.26%
EPS 2.44 2.45 2.54 3.33 1.62 0.91 2.67 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.14 2.08 1.99 1.93 1.89 1.88 2.57%
Adjusted Per Share Value based on latest NOSH - 331,381
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.77 18.64 18.42 17.00 14.75 13.37 14.51 5.28%
EPS 2.44 2.45 2.54 3.33 1.62 0.91 2.67 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1895 2.14 2.0807 1.9907 1.9327 1.8978 1.8775 2.59%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.16 0.85 0.93 0.96 0.90 0.95 1.02 -
P/RPS 5.87 4.56 5.05 5.65 6.11 7.13 7.02 -2.93%
P/EPS 47.54 34.69 36.61 28.83 55.56 104.40 38.20 3.71%
EY 2.10 2.88 2.73 3.47 1.80 0.96 2.62 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.45 0.48 0.47 0.50 0.54 -0.31%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 22/05/13 17/05/12 23/05/11 21/05/10 12/05/09 22/05/08 -
Price 1.48 0.875 0.92 1.00 0.86 0.95 0.99 -
P/RPS 7.48 4.69 5.00 5.88 5.84 7.13 6.81 1.57%
P/EPS 60.66 35.71 36.22 30.03 53.09 104.40 37.08 8.54%
EY 1.65 2.80 2.76 3.33 1.88 0.96 2.70 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.41 0.44 0.50 0.45 0.50 0.53 4.23%

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