[PBA] YoY Quarter Result on 30-Jun-2005 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

29-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -9.38%

YoY- -5.57%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	46,392	46,220	44,041	40,228	37,892	37,513	35,678	4.46%
YoY %	0.37%	4.95%	9.48%	6.16%	1.01%	5.14%	-	-
Horiz. %	130.03%	129.55%	123.44%	112.75%	106.21%	105.14%	100.00%	-
PBT	8,152	13,951	12,951	11,806	12,109	11,697	16,784	-11.33%
YoY %	-41.57%	7.72%	9.70%	-2.50%	3.52%	-30.31%	-	-
Horiz. %	48.57%	83.12%	77.16%	70.34%	72.15%	69.69%	100.00%	-
Tax	-1,500	-2,271	-4,030	-2,650	-2,413	-2,514	-2,967	-10.73%
YoY %	33.95%	43.65%	-52.08%	-9.82%	4.02%	15.27%	-	-
Horiz. %	50.56%	76.54%	135.83%	89.32%	81.33%	84.73%	100.00%	-
NP	6,652	11,680	8,921	9,156	9,696	9,183	13,817	-11.46%
YoY %	-43.05%	30.93%	-2.57%	-5.57%	5.59%	-33.54%	-	-
Horiz. %	48.14%	84.53%	64.57%	66.27%	70.17%	66.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,652	11,680	8,921	9,156	9,696	9,183	13,817	-11.46%
YoY %	-43.05%	30.93%	-2.57%	-5.57%	5.59%	-33.54%	-	-
Horiz. %	48.14%	84.53%	64.57%	66.27%	70.17%	66.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.40%	16.28%	31.12%	22.45%	19.93%	21.49%	17.68%	-
YoY %	13.02%	-47.69%	38.62%	12.64%	-7.26%	21.55%	-	-
Horiz. %	104.07%	92.08%	176.02%	126.98%	112.73%	121.55%	100.00%	-
Total Cost	39,740	34,540	35,120	31,072	28,196	28,330	21,861	10.46%
YoY %	15.06%	-1.65%	13.03%	10.20%	-0.47%	29.59%	-	-
Horiz. %	181.78%	158.00%	160.65%	142.13%	128.98%	129.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	628,796	331,347	537,249	330,838	506,309	474,068	409,392	7.40%
YoY %	89.77%	-38.33%	62.39%	-34.66%	6.80%	15.80%	-	-
Horiz. %	153.59%	80.94%	131.23%	80.81%	123.67%	115.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	628,796	331,347	537,249	330,838	506,309	474,068	409,392	7.40%
YoY %	89.77%	-38.33%	62.39%	-34.66%	6.80%	15.80%	-	-
Horiz. %	153.59%	80.94%	131.23%	80.81%	123.67%	115.80%	100.00%	-
NOSH	330,945	331,347	331,635	330,838	330,921	331,516	301,023	1.59%
YoY %	-0.12%	-0.09%	0.24%	-0.03%	-0.18%	10.13%	-	-
Horiz. %	109.94%	110.07%	110.17%	109.90%	109.93%	110.13%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	14.34%	25.27%	20.26%	22.76%	25.59%	24.48%	38.73%	-
YoY %	-43.25%	24.73%	-10.98%	-11.06%	4.53%	-36.79%	-	-
Horiz. %	37.03%	65.25%	52.31%	58.77%	66.07%	63.21%	100.00%	-
ROE	1.06%	3.53%	1.66%	2.77%	1.92%	1.94%	3.38%	-
YoY %	-69.97%	112.65%	-40.07%	44.27%	-1.03%	-42.60%	-	-
Horiz. %	31.36%	104.44%	49.11%	81.95%	56.80%	57.40%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	14.02	13.95	13.28	12.16	11.45	11.32	11.85	2.83%
YoY %	0.50%	5.05%	9.21%	6.20%	1.15%	-4.47%	-	-
Horiz. %	118.31%	117.72%	112.07%	102.62%	96.62%	95.53%	100.00%	-
EPS	2.01	3.53	2.69	2.77	2.93	2.77	4.59	-12.84%
YoY %	-43.06%	31.23%	-2.89%	-5.46%	5.78%	-39.65%	-	-
Horiz. %	43.79%	76.91%	58.61%	60.35%	63.83%	60.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.90	1.00	1.62	1.00	1.53	1.43	1.36	5.72%
YoY %	90.00%	-38.27%	62.00%	-34.64%	6.99%	5.15%	-	-
Horiz. %	139.71%	73.53%	119.12%	73.53%	112.50%	105.15%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 330,838
RPS	14.00	13.95	13.29	12.14	11.44	11.32	10.77	4.46%
YoY %	0.36%	4.97%	9.47%	6.12%	1.06%	5.11%	-	-
Horiz. %	129.99%	129.53%	123.40%	112.72%	106.22%	105.11%	100.00%	-
EPS	2.01	3.53	2.69	2.76	2.93	2.77	4.17	-11.44%
YoY %	-43.06%	31.23%	-2.54%	-5.80%	5.78%	-33.57%	-	-
Horiz. %	48.20%	84.65%	64.51%	66.19%	70.26%	66.43%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8981	1.0002	1.6218	0.9987	1.5284	1.4311	1.2358	7.40%
YoY %	89.77%	-38.33%	62.39%	-34.66%	6.80%	15.80%	-	-
Horiz. %	153.59%	80.94%	131.23%	80.81%	123.68%	115.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.01	1.29	1.37	1.41	1.47	1.41	1.49	-
P/RPS	7.21	9.25	10.32	11.60	12.84	12.46	12.57	-8.84%
YoY %	-22.05%	-10.37%	-11.03%	-9.66%	3.05%	-0.88%	-	-
Horiz. %	57.36%	73.59%	82.10%	92.28%	102.15%	99.12%	100.00%	-
P/EPS	50.25	36.60	50.93	50.95	50.17	50.90	32.46	7.54%
YoY %	37.30%	-28.14%	-0.04%	1.55%	-1.43%	56.81%	-	-
Horiz. %	154.81%	112.75%	156.90%	156.96%	154.56%	156.81%	100.00%	-
EY	1.99	2.73	1.96	1.96	1.99	1.96	3.08	-7.01%
YoY %	-27.11%	39.29%	0.00%	-1.51%	1.53%	-36.36%	-	-
Horiz. %	64.61%	88.64%	63.64%	63.64%	64.61%	63.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	1.29	0.85	1.41	0.96	0.99	1.10	-11.44%
YoY %	-58.91%	51.76%	-39.72%	46.88%	-3.03%	-10.00%	-	-
Horiz. %	48.18%	117.27%	77.27%	128.18%	87.27%	90.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	22/08/08	02/08/07	24/08/06	29/08/05	13/08/04	28/08/03	22/08/02	-
Price	0.94	1.28	1.25	1.44	1.46	1.65	1.37	-
P/RPS	6.71	9.18	9.41	11.84	12.75	14.58	11.56	-8.65%
YoY %	-26.91%	-2.44%	-20.52%	-7.14%	-12.55%	26.12%	-	-
Horiz. %	58.04%	79.41%	81.40%	102.42%	110.29%	126.12%	100.00%	-
P/EPS	46.77	36.31	46.47	52.03	49.83	59.57	29.85	7.76%
YoY %	28.81%	-21.86%	-10.69%	4.42%	-16.35%	99.56%	-	-
Horiz. %	156.68%	121.64%	155.68%	174.30%	166.93%	199.56%	100.00%	-
EY	2.14	2.75	2.15	1.92	2.01	1.68	3.35	-7.19%
YoY %	-22.18%	27.91%	11.98%	-4.48%	19.64%	-49.85%	-	-
Horiz. %	63.88%	82.09%	64.18%	57.31%	60.00%	50.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	1.28	0.77	1.44	0.95	1.15	1.01	-11.34%
YoY %	-61.72%	66.23%	-46.53%	51.58%	-17.39%	13.86%	-	-
Horiz. %	48.51%	126.73%	76.24%	142.57%	94.06%	113.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos