[PBA] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -28.22%
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 49,113 47,409 48,142 45,850 45,011 41,390 40,768 3.15%
PBT 3,867 8,216 4,526 10,910 13,373 11,962 14,751 -19.99%
Tax -1,454 -1,416 869 -2,526 -2,610 -2,606 -2,801 -10.34%
NP 2,413 6,800 5,395 8,384 10,763 9,356 11,950 -23.39%
-
NP to SH 2,819 6,800 5,395 8,384 10,763 9,356 11,950 -21.38%
-
Tax Rate 37.60% 17.23% -19.20% 23.15% 19.52% 21.79% 18.99% -
Total Cost 46,700 40,609 42,747 37,466 34,248 32,034 28,818 8.37%
-
Net Worth 745,297 633,560 618,935 331,365 536,494 331,017 509,778 6.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,792 3,317 7,447 - 8,279 8,275 8,275 -5.77%
Div Payout % 205.48% 48.78% 138.04% - 76.92% 88.45% 69.25% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 745,297 633,560 618,935 331,365 536,494 331,017 509,778 6.53%
NOSH 386,164 331,707 330,981 331,365 331,169 331,017 331,024 2.59%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.91% 14.34% 11.21% 18.29% 23.91% 22.60% 29.31% -
ROE 0.38% 1.07% 0.87% 2.53% 2.01% 2.83% 2.34% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.72 14.29 14.55 13.84 13.59 12.50 12.32 0.53%
EPS 0.73 2.05 1.63 2.53 3.25 2.83 3.61 -23.37%
DPS 1.50 1.00 2.25 0.00 2.50 2.50 2.50 -8.15%
NAPS 1.93 1.91 1.87 1.00 1.62 1.00 1.54 3.83%
Adjusted Per Share Value based on latest NOSH - 331,365
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.83 14.31 14.53 13.84 13.59 12.49 12.31 3.15%
EPS 0.85 2.05 1.63 2.53 3.25 2.82 3.61 -21.41%
DPS 1.75 1.00 2.25 0.00 2.50 2.50 2.50 -5.76%
NAPS 2.2498 1.9125 1.8684 1.0003 1.6195 0.9992 1.5389 6.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.93 0.86 0.90 1.30 1.21 1.40 1.51 -
P/RPS 7.31 6.02 6.19 9.40 8.90 11.20 12.26 -8.25%
P/EPS 127.40 41.95 55.21 51.38 37.23 49.53 41.83 20.38%
EY 0.78 2.38 1.81 1.95 2.69 2.02 2.39 -17.01%
DY 1.61 1.16 2.50 0.00 2.07 1.79 1.66 -0.50%
P/NAPS 0.48 0.45 0.48 1.30 0.75 1.40 0.98 -11.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 30/10/09 24/11/08 26/10/07 09/11/06 10/11/05 18/11/04 -
Price 0.88 0.94 0.88 1.28 1.18 1.40 1.57 -
P/RPS 6.92 6.58 6.05 9.25 8.68 11.20 12.75 -9.67%
P/EPS 120.55 45.85 53.99 50.59 36.31 49.53 43.49 18.51%
EY 0.83 2.18 1.85 1.98 2.75 2.02 2.30 -15.61%
DY 1.70 1.06 2.56 0.00 2.12 1.79 1.59 1.12%
P/NAPS 0.46 0.49 0.47 1.28 0.73 1.40 1.02 -12.42%

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