[PBA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 38.22%
YoY- 12.25%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 83,972 75,339 67,125 64,569 61,245 64,574 50,209 8.94%
PBT 14,170 14,778 8,403 12,081 11,481 15,599 7,293 11.69%
Tax 2,600 -131 -106 -863 -1,190 -3,457 -1,534 -
NP 16,770 14,647 8,297 11,218 10,291 12,142 5,759 19.47%
-
NP to SH 16,770 14,647 8,297 11,218 9,994 12,104 5,759 19.47%
-
Tax Rate -18.35% 0.89% 1.26% 7.14% 10.36% 22.16% 21.03% -
Total Cost 67,202 60,692 58,828 53,351 50,954 52,432 44,450 7.12%
-
Net Worth 773,999 745,605 730,532 718,084 678,049 669,512 642,095 3.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 773,999 745,605 730,532 718,084 678,049 669,512 642,095 3.15%
NOSH 330,769 331,380 330,557 330,914 321,350 329,809 330,977 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 19.97% 19.44% 12.36% 17.37% 16.80% 18.80% 11.47% -
ROE 2.17% 1.96% 1.14% 1.56% 1.47% 1.81% 0.90% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.39 22.73 20.31 19.51 19.06 19.58 15.17 8.95%
EPS 5.07 4.42 2.51 3.39 3.11 3.67 1.74 19.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.25 2.21 2.17 2.11 2.03 1.94 3.17%
Adjusted Per Share Value based on latest NOSH - 330,914
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.35 22.74 20.26 19.49 18.49 19.49 15.16 8.93%
EPS 5.06 4.42 2.50 3.39 3.02 3.65 1.74 19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3365 2.2507 2.2052 2.1677 2.0468 2.021 1.9383 3.16%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.09 1.10 1.40 0.89 0.88 0.98 0.86 -
P/RPS 4.29 4.84 6.89 4.56 4.62 5.01 5.67 -4.53%
P/EPS 21.50 24.89 55.78 26.25 28.30 26.70 49.43 -12.94%
EY 4.65 4.02 1.79 3.81 3.53 3.74 2.02 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.63 0.41 0.42 0.48 0.44 1.10%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 22/08/14 16/08/13 14/08/12 22/08/11 25/08/10 -
Price 1.08 0.95 1.18 0.88 0.93 0.90 0.85 -
P/RPS 4.25 4.18 5.81 4.51 4.88 4.60 5.60 -4.48%
P/EPS 21.30 21.49 47.01 25.96 29.90 24.52 48.85 -12.90%
EY 4.69 4.65 2.13 3.85 3.34 4.08 2.05 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.53 0.41 0.44 0.44 0.44 0.74%

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