[PBA] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 24.31%
YoY- -27.95%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 83,760 77,350 84,058 84,313 82,191 82,377 65,195 4.26%
PBT 11,874 9,210 9,382 19,901 27,360 16,131 8,847 5.02%
Tax -569 -3,029 685 -3,600 -4,734 -3,009 -310 10.64%
NP 11,305 6,181 10,067 16,301 22,626 13,122 8,537 4.78%
-
NP to SH 11,305 6,181 10,067 16,301 22,626 13,122 8,537 4.78%
-
Tax Rate 4.79% 32.89% -7.30% 18.09% 17.30% 18.65% 3.50% -
Total Cost 72,455 71,169 73,991 68,012 59,565 69,255 56,658 4.18%
-
Net Worth 701,715 695,097 844,052 830,815 787,859 752,195 731,270 -0.68%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 4,137 5,792 5,792 5,792 5,793 5,798 5,790 -5.44%
Div Payout % 36.60% 93.71% 57.54% 35.53% 25.60% 44.19% 67.83% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 701,715 695,097 844,052 830,815 787,859 752,195 731,270 -0.68%
NOSH 331,270 331,270 331,270 331,270 331,033 331,363 330,891 0.01%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 13.50% 7.99% 11.98% 19.33% 27.53% 15.93% 13.09% -
ROE 1.61% 0.89% 1.19% 1.96% 2.87% 1.74% 1.17% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 25.31 23.37 25.40 25.47 24.83 24.86 19.70 4.26%
EPS 3.42 1.87 3.04 4.92 6.84 3.96 2.58 4.80%
DPS 1.25 1.75 1.75 1.75 1.75 1.75 1.75 -5.44%
NAPS 2.12 2.10 2.55 2.51 2.38 2.27 2.21 -0.68%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 25.28 23.35 25.37 25.45 24.81 24.87 19.68 4.25%
EPS 3.41 1.87 3.04 4.92 6.83 3.96 2.58 4.75%
DPS 1.25 1.75 1.75 1.75 1.75 1.75 1.75 -5.44%
NAPS 2.1183 2.0983 2.5479 2.508 2.3783 2.2706 2.2075 -0.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.85 1.10 1.24 1.26 1.14 1.11 1.20 -
P/RPS 3.36 4.71 4.88 4.95 4.59 4.47 6.09 -9.42%
P/EPS 24.89 58.91 40.77 25.59 16.68 28.03 46.51 -9.88%
EY 4.02 1.70 2.45 3.91 6.00 3.57 2.15 10.98%
DY 1.47 1.59 1.41 1.39 1.54 1.58 1.46 0.11%
P/NAPS 0.40 0.52 0.49 0.50 0.48 0.49 0.54 -4.87%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 28/11/18 24/11/17 29/11/16 27/11/15 28/11/14 -
Price 0.85 1.13 1.22 1.20 1.14 1.36 1.18 -
P/RPS 3.36 4.84 4.80 4.71 4.59 5.47 5.99 -9.17%
P/EPS 24.89 60.51 40.11 24.37 16.68 34.34 45.74 -9.63%
EY 4.02 1.65 2.49 4.10 6.00 2.91 2.19 10.64%
DY 1.47 1.55 1.43 1.46 1.54 1.29 1.48 -0.11%
P/NAPS 0.40 0.54 0.48 0.48 0.48 0.60 0.53 -4.57%

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