[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
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 46,392 46,220 44,041 40,228 37,892 37,513 35,678 4.46%
PBT 8,152 13,951 12,951 11,806 12,109 11,697 16,784 -11.33%
Tax -1,500 -2,271 -4,030 -2,650 -2,413 -2,514 -2,967 -10.73%
NP 6,652 11,680 8,921 9,156 9,696 9,183 13,817 -11.46%
-
NP to SH 6,652 11,680 8,921 9,156 9,696 9,183 13,817 -11.46%
-
Tax Rate 18.40% 16.28% 31.12% 22.45% 19.93% 21.49% 17.68% -
Total Cost 39,740 34,540 35,120 31,072 28,196 28,330 21,861 10.46%
-
Net Worth 628,796 331,347 537,249 330,838 506,309 474,068 409,392 7.40%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 628,796 331,347 537,249 330,838 506,309 474,068 409,392 7.40%
NOSH 330,945 331,347 331,635 330,838 330,921 331,516 301,023 1.59%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.34% 25.27% 20.26% 22.76% 25.59% 24.48% 38.73% -
ROE 1.06% 3.53% 1.66% 2.77% 1.92% 1.94% 3.38% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.02 13.95 13.28 12.16 11.45 11.32 11.85 2.83%
EPS 2.01 3.53 2.69 2.77 2.93 2.77 4.59 -12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.00 1.62 1.00 1.53 1.43 1.36 5.72%
Adjusted Per Share Value based on latest NOSH - 330,838
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 14.00 13.95 13.29 12.14 11.44 11.32 10.77 4.46%
EPS 2.01 3.53 2.69 2.76 2.93 2.77 4.17 -11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8981 1.0002 1.6218 0.9987 1.5284 1.4311 1.2358 7.40%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
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%
P/EPS 50.25 36.60 50.93 50.95 50.17 50.90 32.46 7.54%
EY 1.99 2.73 1.96 1.96 1.99 1.96 3.08 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.29 0.85 1.41 0.96 0.99 1.10 -11.44%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
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%
P/EPS 46.77 36.31 46.47 52.03 49.83 59.57 29.85 7.76%
EY 2.14 2.75 2.15 1.92 2.01 1.68 3.35 -7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.28 0.77 1.44 0.95 1.15 1.01 -11.34%

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