[PBA] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.18%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 48,142 45,850 45,011 41,390 40,768 37,555 34,155 5.88%
PBT 4,526 10,910 13,373 11,962 14,751 14,078 12,848 -15.94%
Tax 869 -2,526 -2,610 -2,606 -2,801 -3,544 623 5.69%
NP 5,395 8,384 10,763 9,356 11,950 10,534 13,471 -14.13%
-
NP to SH 5,395 8,384 10,763 9,356 11,950 10,534 13,471 -14.13%
-
Tax Rate -19.20% 23.15% 19.52% 21.79% 18.99% 25.17% -4.85% -
Total Cost 42,747 37,466 34,248 32,034 28,818 27,021 20,684 12.84%
-
Net Worth 618,935 331,365 536,494 331,017 509,778 490,261 435,551 6.02%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,447 - 8,279 8,275 8,275 - - -
Div Payout % 138.04% - 76.92% 88.45% 69.25% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 618,935 331,365 536,494 331,017 509,778 490,261 435,551 6.02%
NOSH 330,981 331,365 331,169 331,017 331,024 331,257 311,108 1.03%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.21% 18.29% 23.91% 22.60% 29.31% 28.05% 39.44% -
ROE 0.87% 2.53% 2.01% 2.83% 2.34% 2.15% 3.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.55 13.84 13.59 12.50 12.32 11.34 10.98 4.79%
EPS 1.63 2.53 3.25 2.83 3.61 3.18 4.33 -15.01%
DPS 2.25 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.87 1.00 1.62 1.00 1.54 1.48 1.40 4.93%
Adjusted Per Share Value based on latest NOSH - 331,017
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.53 13.84 13.59 12.49 12.31 11.34 10.31 5.87%
EPS 1.63 2.53 3.25 2.82 3.61 3.18 4.07 -14.13%
DPS 2.25 0.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 1.8684 1.0003 1.6195 0.9992 1.5389 1.4799 1.3148 6.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.90 1.30 1.21 1.40 1.51 1.87 1.26 -
P/RPS 6.19 9.40 8.90 11.20 12.26 16.49 11.48 -9.77%
P/EPS 55.21 51.38 37.23 49.53 41.83 58.81 29.10 11.25%
EY 1.81 1.95 2.69 2.02 2.39 1.70 3.44 -10.14%
DY 2.50 0.00 2.07 1.79 1.66 0.00 0.00 -
P/NAPS 0.48 1.30 0.75 1.40 0.98 1.26 0.90 -9.93%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 26/10/07 09/11/06 10/11/05 18/11/04 10/11/03 15/11/02 -
Price 0.88 1.28 1.18 1.40 1.57 1.84 1.27 -
P/RPS 6.05 9.25 8.68 11.20 12.75 16.23 11.57 -10.23%
P/EPS 53.99 50.59 36.31 49.53 43.49 57.86 29.33 10.69%
EY 1.85 1.98 2.75 2.02 2.30 1.73 3.41 -9.68%
DY 2.56 0.00 2.12 1.79 1.59 0.00 0.00 -
P/NAPS 0.47 1.28 0.73 1.40 1.02 1.24 0.91 -10.41%

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