[PBA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 123.76%
YoY- 26.04%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 60,046 59,305 49,113 47,409 48,142 45,850 45,011 4.91%
PBT 1,247 7,288 3,867 8,216 4,526 10,910 13,373 -32.63%
Tax 1,987 -1,508 -1,454 -1,416 869 -2,526 -2,610 -
NP 3,234 5,780 2,413 6,800 5,395 8,384 10,763 -18.14%
-
NP to SH 3,234 1,231 2,819 6,800 5,395 8,384 10,763 -18.14%
-
Tax Rate -159.34% 20.69% 37.60% 17.23% -19.20% 23.15% 19.52% -
Total Cost 56,812 53,525 46,700 40,609 42,747 37,466 34,248 8.79%
-
Net Worth 662,012 142,909 745,297 633,560 618,935 331,365 536,494 3.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,490 1,238 5,792 3,317 7,447 - 8,279 -6.61%
Div Payout % 169.78% 100.57% 205.48% 48.78% 138.04% - 76.92% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 662,012 142,909 745,297 633,560 618,935 331,365 536,494 3.56%
NOSH 313,750 70,747 386,164 331,707 330,981 331,365 331,169 -0.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.39% 9.75% 4.91% 14.34% 11.21% 18.29% 23.91% -
ROE 0.49% 0.86% 0.38% 1.07% 0.87% 2.53% 2.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.14 83.83 12.72 14.29 14.55 13.84 13.59 5.86%
EPS 0.98 1.74 0.73 2.05 1.63 2.53 3.25 -18.09%
DPS 1.75 1.75 1.50 1.00 2.25 0.00 2.50 -5.76%
NAPS 2.11 2.02 1.93 1.91 1.87 1.00 1.62 4.49%
Adjusted Per Share Value based on latest NOSH - 331,707
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.13 17.90 14.83 14.31 14.53 13.84 13.59 4.91%
EPS 0.98 0.37 0.85 2.05 1.63 2.53 3.25 -18.09%
DPS 1.66 0.37 1.75 1.00 2.25 0.00 2.50 -6.59%
NAPS 1.9984 0.4314 2.2498 1.9125 1.8684 1.0003 1.6195 3.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.88 0.96 0.93 0.86 0.90 1.30 1.21 -
P/RPS 4.60 1.15 7.31 6.02 6.19 9.40 8.90 -10.40%
P/EPS 85.37 55.17 127.40 41.95 55.21 51.38 37.23 14.81%
EY 1.17 1.81 0.78 2.38 1.81 1.95 2.69 -12.94%
DY 1.99 1.82 1.61 1.16 2.50 0.00 2.07 -0.65%
P/NAPS 0.42 0.48 0.48 0.45 0.48 1.30 0.75 -9.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 11/11/11 15/11/10 30/10/09 24/11/08 26/10/07 09/11/06 -
Price 0.93 1.00 0.88 0.94 0.88 1.28 1.18 -
P/RPS 4.86 1.19 6.92 6.58 6.05 9.25 8.68 -9.20%
P/EPS 90.22 57.47 120.55 45.85 53.99 50.59 36.31 16.36%
EY 1.11 1.74 0.83 2.18 1.85 1.98 2.75 -14.02%
DY 1.88 1.75 1.70 1.06 2.56 0.00 2.12 -1.98%
P/NAPS 0.44 0.50 0.46 0.49 0.47 1.28 0.73 -8.08%

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