[PBA] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

02-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 11.92%

YoY- 30.93%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	50,209	45,616	46,392	46,220	44,041	40,228	37,892	4.80%
YoY %	10.07%	-1.67%	0.37%	4.95%	9.48%	6.16%	-	-
Horiz. %	132.51%	120.38%	122.43%	121.98%	116.23%	106.16%	100.00%	-
PBT	7,293	3,182	8,152	13,951	12,951	11,806	12,109	-8.09%
YoY %	129.20%	-60.97%	-41.57%	7.72%	9.70%	-2.50%	-	-
Horiz. %	60.23%	26.28%	67.32%	115.21%	106.95%	97.50%	100.00%	-
Tax	-1,534	-143	-1,500	-2,271	-4,030	-2,650	-2,413	-7.26%
YoY %	-972.73%	90.47%	33.95%	43.65%	-52.08%	-9.82%	-	-
Horiz. %	63.57%	5.93%	62.16%	94.12%	167.01%	109.82%	100.00%	-
NP	5,759	3,039	6,652	11,680	8,921	9,156	9,696	-8.31%
YoY %	89.50%	-54.31%	-43.05%	30.93%	-2.57%	-5.57%	-	-
Horiz. %	59.40%	31.34%	68.61%	120.46%	92.01%	94.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,759	3,039	6,652	11,680	8,921	9,156	9,696	-8.31%
YoY %	89.50%	-54.31%	-43.05%	30.93%	-2.57%	-5.57%	-	-
Horiz. %	59.40%	31.34%	68.61%	120.46%	92.01%	94.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.03%	4.49%	18.40%	16.28%	31.12%	22.45%	19.93%	-
YoY %	368.37%	-75.60%	13.02%	-47.69%	38.62%	12.64%	-	-
Horiz. %	105.52%	22.53%	92.32%	81.69%	156.15%	112.64%	100.00%	-
Total Cost	44,450	42,577	39,740	34,540	35,120	31,072	28,196	7.87%
YoY %	4.40%	7.14%	15.06%	-1.65%	13.03%	10.20%	-	-
Horiz. %	157.65%	151.00%	140.94%	122.50%	124.56%	110.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,095	627,619	628,796	331,347	537,249	330,838	506,309	4.03%
YoY %	2.31%	-0.19%	89.77%	-38.33%	62.39%	-34.66%	-	-
Horiz. %	126.82%	123.96%	124.19%	65.44%	106.11%	65.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	642,095	627,619	628,796	331,347	537,249	330,838	506,309	4.03%
YoY %	2.31%	-0.19%	89.77%	-38.33%	62.39%	-34.66%	-	-
Horiz. %	126.82%	123.96%	124.19%	65.44%	106.11%	65.34%	100.00%	-
NOSH	330,977	330,326	330,945	331,347	331,635	330,838	330,921	0.00%
YoY %	0.20%	-0.19%	-0.12%	-0.09%	0.24%	-0.03%	-	-
Horiz. %	100.02%	99.82%	100.01%	100.13%	100.22%	99.97%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.47%	6.66%	14.34%	25.27%	20.26%	22.76%	25.59%	-
YoY %	72.22%	-53.56%	-43.25%	24.73%	-10.98%	-11.06%	-	-
Horiz. %	44.82%	26.03%	56.04%	98.75%	79.17%	88.94%	100.00%	-
ROE	0.90%	0.48%	1.06%	3.53%	1.66%	2.77%	1.92%	-
YoY %	87.50%	-54.72%	-69.97%	112.65%	-40.07%	44.27%	-	-
Horiz. %	46.88%	25.00%	55.21%	183.85%	86.46%	144.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	15.17	13.81	14.02	13.95	13.28	12.16	11.45	4.79%
YoY %	9.85%	-1.50%	0.50%	5.05%	9.21%	6.20%	-	-
Horiz. %	132.49%	120.61%	122.45%	121.83%	115.98%	106.20%	100.00%	-
EPS	1.74	0.92	2.01	3.53	2.69	2.77	2.93	-8.31%
YoY %	89.13%	-54.23%	-43.06%	31.23%	-2.89%	-5.46%	-	-
Horiz. %	59.39%	31.40%	68.60%	120.48%	91.81%	94.54%	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	1.94	1.90	1.90	1.00	1.62	1.00	1.53	4.03%
YoY %	2.11%	0.00%	90.00%	-38.27%	62.00%	-34.64%	-	-
Horiz. %	126.80%	124.18%	124.18%	65.36%	105.88%	65.36%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 331,347
RPS	15.16	13.77	14.00	13.95	13.29	12.14	11.44	4.80%
YoY %	10.09%	-1.64%	0.36%	4.97%	9.47%	6.12%	-	-
Horiz. %	132.52%	120.37%	122.38%	121.94%	116.17%	106.12%	100.00%	-
EPS	1.74	0.92	2.01	3.53	2.69	2.76	2.93	-8.31%
YoY %	89.13%	-54.23%	-43.06%	31.23%	-2.54%	-5.80%	-	-
Horiz. %	59.39%	31.40%	68.60%	120.48%	91.81%	94.20%	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	1.9383	1.8946	1.8981	1.0002	1.6218	0.9987	1.5284	4.03%
YoY %	2.31%	-0.18%	89.77%	-38.33%	62.39%	-34.66%	-	-
Horiz. %	126.82%	123.96%	124.19%	65.44%	106.11%	65.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.86	0.94	1.01	1.29	1.37	1.41	1.47	-
P/RPS	5.67	6.81	7.21	9.25	10.32	11.60	12.84	-12.73%
YoY %	-16.74%	-5.55%	-22.05%	-10.37%	-11.03%	-9.66%	-	-
Horiz. %	44.16%	53.04%	56.15%	72.04%	80.37%	90.34%	100.00%	-
P/EPS	49.43	102.17	50.25	36.60	50.93	50.95	50.17	-0.24%
YoY %	-51.62%	103.32%	37.30%	-28.14%	-0.04%	1.55%	-	-
Horiz. %	98.53%	203.65%	100.16%	72.95%	101.51%	101.55%	100.00%	-
EY	2.02	0.98	1.99	2.73	1.96	1.96	1.99	0.24%
YoY %	106.12%	-50.75%	-27.11%	39.29%	0.00%	-1.51%	-	-
Horiz. %	101.51%	49.25%	100.00%	137.19%	98.49%	98.49%	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	0.44	0.49	0.53	1.29	0.85	1.41	0.96	-12.18%
YoY %	-10.20%	-7.55%	-58.91%	51.76%	-39.72%	46.88%	-	-
Horiz. %	45.83%	51.04%	55.21%	134.38%	88.54%	146.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	06/08/09	22/08/08	02/08/07	24/08/06	29/08/05	13/08/04	-
Price	0.85	0.93	0.94	1.28	1.25	1.44	1.46	-
P/RPS	5.60	6.73	6.71	9.18	9.41	11.84	12.75	-12.80%
YoY %	-16.79%	0.30%	-26.91%	-2.44%	-20.52%	-7.14%	-	-
Horiz. %	43.92%	52.78%	52.63%	72.00%	73.80%	92.86%	100.00%	-
P/EPS	48.85	101.09	46.77	36.31	46.47	52.03	49.83	-0.33%
YoY %	-51.68%	116.14%	28.81%	-21.86%	-10.69%	4.42%	-	-
Horiz. %	98.03%	202.87%	93.86%	72.87%	93.26%	104.42%	100.00%	-
EY	2.05	0.99	2.14	2.75	2.15	1.92	2.01	0.32%
YoY %	107.07%	-53.74%	-22.18%	27.91%	11.98%	-4.48%	-	-
Horiz. %	101.99%	49.25%	106.47%	136.82%	106.97%	95.52%	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	0.44	0.49	0.49	1.28	0.77	1.44	0.95	-12.03%
YoY %	-10.20%	0.00%	-61.72%	66.23%	-46.53%	51.58%	-	-
Horiz. %	46.32%	51.58%	51.58%	134.74%	81.05%	151.58%	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