[PBA] YoY Quarter Result on 30-Sep-2018 [#3]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

28-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -38.6%

YoY- -38.24%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	82,268	83,760	77,350	84,058	84,313	82,191	82,377	-0.02%
YoY %	-1.78%	8.29%	-7.98%	-0.30%	2.58%	-0.23%	-	-
Horiz. %	99.87%	101.68%	93.90%	102.04%	102.35%	99.77%	100.00%	-
PBT	6,616	11,874	9,210	9,382	19,901	27,360	16,131	-13.79%
YoY %	-44.28%	28.93%	-1.83%	-52.86%	-27.26%	69.61%	-	-
Horiz. %	41.01%	73.61%	57.10%	58.16%	123.37%	169.61%	100.00%	-
Tax	-2,072	-569	-3,029	685	-3,600	-4,734	-3,009	-6.02%
YoY %	-264.15%	81.21%	-542.19%	119.03%	23.95%	-57.33%	-	-
Horiz. %	68.86%	18.91%	100.66%	-22.77%	119.64%	157.33%	100.00%	-
NP	4,544	11,305	6,181	10,067	16,301	22,626	13,122	-16.18%
YoY %	-59.81%	82.90%	-38.60%	-38.24%	-27.95%	72.43%	-	-
Horiz. %	34.63%	86.15%	47.10%	76.72%	124.23%	172.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,544	11,305	6,181	10,067	16,301	22,626	13,122	-16.18%
YoY %	-59.81%	82.90%	-38.60%	-38.24%	-27.95%	72.43%	-	-
Horiz. %	34.63%	86.15%	47.10%	76.72%	124.23%	172.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.32%	4.79%	32.89%	-7.30%	18.09%	17.30%	18.65%	-
YoY %	553.86%	-85.44%	550.55%	-140.35%	4.57%	-7.24%	-	-
Horiz. %	167.94%	25.68%	176.35%	-39.14%	97.00%	92.76%	100.00%	-
Total Cost	77,724	72,455	71,169	73,991	68,012	59,565	69,255	1.93%
YoY %	7.27%	1.81%	-3.81%	8.79%	14.18%	-13.99%	-	-
Horiz. %	112.23%	104.62%	102.76%	106.84%	98.21%	86.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	705,025	701,715	695,097	844,052	830,815	787,859	752,195	-1.07%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.45%	4.74%	-	-
Horiz. %	93.73%	93.29%	92.41%	112.21%	110.45%	104.74%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	4,137	4,137	5,792	5,792	5,792	5,793	5,798	-5.46%
YoY %	0.00%	-28.57%	0.00%	0.00%	-0.02%	-0.09%	-	-
Horiz. %	71.35%	71.35%	99.90%	99.90%	99.90%	99.91%	100.00%	-
Div Payout %	91.05%	36.60%	93.71%	57.54%	35.53%	25.60%	44.19%	-
YoY %	148.77%	-60.94%	62.86%	61.95%	38.79%	-42.07%	-	-
Horiz. %	206.04%	82.82%	212.06%	130.21%	80.40%	57.93%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	705,025	701,715	695,097	844,052	830,815	787,859	752,195	-1.07%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.45%	4.74%	-	-
Horiz. %	93.73%	93.29%	92.41%	112.21%	110.45%	104.74%	100.00%	-
NOSH	331,270	331,270	331,270	331,270	331,270	331,033	331,363	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.07%	-0.10%	-	-
Horiz. %	99.97%	99.97%	99.97%	99.97%	99.97%	99.90%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	5.52%	13.50%	7.99%	11.98%	19.33%	27.53%	15.93%	-
YoY %	-59.11%	68.96%	-33.31%	-38.02%	-29.79%	72.82%	-	-
Horiz. %	34.65%	84.75%	50.16%	75.20%	121.34%	172.82%	100.00%	-
ROE	0.64%	1.61%	0.89%	1.19%	1.96%	2.87%	1.74%	-
YoY %	-60.25%	80.90%	-25.21%	-39.29%	-31.71%	64.94%	-	-
Horiz. %	36.78%	92.53%	51.15%	68.39%	112.64%	164.94%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	24.85	25.31	23.37	25.40	25.47	24.83	24.86	-0.00%
YoY %	-1.82%	8.30%	-7.99%	-0.27%	2.58%	-0.12%	-	-
Horiz. %	99.96%	101.81%	94.01%	102.17%	102.45%	99.88%	100.00%	-
EPS	1.37	3.42	1.87	3.04	4.92	6.84	3.96	-16.20%
YoY %	-59.94%	82.89%	-38.49%	-38.21%	-28.07%	72.73%	-	-
Horiz. %	34.60%	86.36%	47.22%	76.77%	124.24%	172.73%	100.00%	-
DPS	1.25	1.25	1.75	1.75	1.75	1.75	1.75	-5.44%
YoY %	0.00%	-28.57%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.43%	71.43%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.13	2.12	2.10	2.55	2.51	2.38	2.27	-1.05%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.46%	4.85%	-	-
Horiz. %	93.83%	93.39%	92.51%	112.33%	110.57%	104.85%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 331,270
RPS	24.83	25.28	23.35	25.37	25.45	24.81	24.87	-0.02%
YoY %	-1.78%	8.27%	-7.96%	-0.31%	2.58%	-0.24%	-	-
Horiz. %	99.84%	101.65%	93.89%	102.01%	102.33%	99.76%	100.00%	-
EPS	1.37	3.41	1.87	3.04	4.92	6.83	3.96	-16.20%
YoY %	-59.82%	82.35%	-38.49%	-38.21%	-27.96%	72.47%	-	-
Horiz. %	34.60%	86.11%	47.22%	76.77%	124.24%	172.47%	100.00%	-
DPS	1.25	1.25	1.75	1.75	1.75	1.75	1.75	-5.44%
YoY %	0.00%	-28.57%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.43%	71.43%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.1283	2.1183	2.0983	2.5479	2.508	2.3783	2.2706	-1.07%
YoY %	0.47%	0.95%	-17.65%	1.59%	5.45%	4.74%	-	-
Horiz. %	93.73%	93.29%	92.41%	112.21%	110.46%	104.74%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.825	0.85	1.10	1.24	1.26	1.14	1.11	-
P/RPS	3.32	3.36	4.71	4.88	4.95	4.59	4.47	-4.83%
YoY %	-1.19%	-28.66%	-3.48%	-1.41%	7.84%	2.68%	-	-
Horiz. %	74.27%	75.17%	105.37%	109.17%	110.74%	102.68%	100.00%	-
P/EPS	60.10	24.89	58.91	40.77	25.59	16.68	28.03	13.54%
YoY %	141.46%	-57.75%	44.49%	59.32%	53.42%	-40.49%	-	-
Horiz. %	214.41%	88.80%	210.17%	145.45%	91.30%	59.51%	100.00%	-
EY	1.66	4.02	1.70	2.45	3.91	6.00	3.57	-11.97%
YoY %	-58.71%	136.47%	-30.61%	-37.34%	-34.83%	68.07%	-	-
Horiz. %	46.50%	112.61%	47.62%	68.63%	109.52%	168.07%	100.00%	-
DY	1.52	1.47	1.59	1.41	1.39	1.54	1.58	-0.64%
YoY %	3.40%	-7.55%	12.77%	1.44%	-9.74%	-2.53%	-	-
Horiz. %	96.20%	93.04%	100.63%	89.24%	87.97%	97.47%	100.00%	-
P/NAPS	0.39	0.40	0.52	0.49	0.50	0.48	0.49	-3.72%
YoY %	-2.50%	-23.08%	6.12%	-2.00%	4.17%	-2.04%	-	-
Horiz. %	79.59%	81.63%	106.12%	100.00%	102.04%	97.96%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	24/11/20	26/11/19	28/11/18	24/11/17	29/11/16	27/11/15	-
Price	0.825	0.85	1.13	1.22	1.20	1.14	1.36	-
P/RPS	3.32	3.36	4.84	4.80	4.71	4.59	5.47	-7.97%
YoY %	-1.19%	-30.58%	0.83%	1.91%	2.61%	-16.09%	-	-
Horiz. %	60.69%	61.43%	88.48%	87.75%	86.11%	83.91%	100.00%	-
P/EPS	60.10	24.89	60.51	40.11	24.37	16.68	34.34	9.76%
YoY %	141.46%	-58.87%	50.86%	64.59%	46.10%	-51.43%	-	-
Horiz. %	175.01%	72.48%	176.21%	116.80%	70.97%	48.57%	100.00%	-
EY	1.66	4.02	1.65	2.49	4.10	6.00	2.91	-8.92%
YoY %	-58.71%	143.64%	-33.73%	-39.27%	-31.67%	106.19%	-	-
Horiz. %	57.04%	138.14%	56.70%	85.57%	140.89%	206.19%	100.00%	-
DY	1.52	1.47	1.55	1.43	1.46	1.54	1.29	2.76%
YoY %	3.40%	-5.16%	8.39%	-2.05%	-5.19%	19.38%	-	-
Horiz. %	117.83%	113.95%	120.16%	110.85%	113.18%	119.38%	100.00%	-
P/NAPS	0.39	0.40	0.54	0.48	0.48	0.48	0.60	-6.92%
YoY %	-2.50%	-25.93%	12.50%	0.00%	0.00%	-20.00%	-	-
Horiz. %	65.00%	66.67%	90.00%	80.00%	80.00%	80.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos