[PBA] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
16-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -59.29%
YoY- -70.33%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 45,252 45,618 42,330 40,353 39,857 37,638 37,092 3.36%
PBT 5,124 13,584 11,279 6,644 14,763 12,080 13,274 -14.65%
Tax 5,100 239 -2,720 -2,835 -1,925 -3,677 -4,411 -
NP 10,224 13,823 8,559 3,809 12,838 8,403 8,863 2.40%
-
NP to SH 10,224 13,823 8,559 3,809 12,838 8,403 8,863 2.40%
-
Tax Rate -99.53% -1.76% 24.12% 42.67% 13.04% 30.44% 33.23% -
Total Cost 35,028 31,795 33,771 36,544 27,019 29,235 28,229 3.65%
-
Net Worth 622,103 331,267 331,651 331,813 512,858 489,623 447,915 5.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,963 8,579 8,291 8,295 8,271 16,541 4,765 0.68%
Div Payout % 48.55% 62.07% 96.87% 217.78% 64.43% 196.85% 53.76% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 622,103 331,267 331,651 331,813 512,858 489,623 447,915 5.62%
NOSH 330,906 331,267 331,651 331,813 330,876 330,826 317,670 0.68%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.59% 30.30% 20.22% 9.44% 32.21% 22.33% 23.89% -
ROE 1.64% 4.17% 2.58% 1.15% 2.50% 1.72% 1.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.68 13.77 12.76 12.16 12.05 11.38 11.68 2.66%
EPS 3.09 4.17 2.58 1.15 3.88 2.54 2.79 1.71%
DPS 1.50 2.59 2.50 2.50 2.50 5.00 1.50 0.00%
NAPS 1.88 1.00 1.00 1.00 1.55 1.48 1.41 4.90%
Adjusted Per Share Value based on latest NOSH - 331,813
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.66 13.77 12.78 12.18 12.03 11.36 11.20 3.36%
EPS 3.09 4.17 2.58 1.15 3.88 2.54 2.68 2.39%
DPS 1.50 2.59 2.50 2.50 2.50 4.99 1.44 0.68%
NAPS 1.8779 1.00 1.0012 1.0016 1.5482 1.478 1.3521 5.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.86 1.20 1.22 1.50 1.82 1.84 1.25 -
P/RPS 6.29 8.71 9.56 12.33 15.11 16.17 10.71 -8.48%
P/EPS 27.83 28.76 47.27 130.67 46.91 72.44 44.80 -7.62%
EY 3.59 3.48 2.12 0.77 2.13 1.38 2.23 8.25%
DY 1.74 2.16 2.05 1.67 1.37 2.72 1.20 6.38%
P/NAPS 0.46 1.20 1.22 1.50 1.17 1.24 0.89 -10.40%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 12/02/09 04/02/08 13/02/07 16/02/06 22/02/05 24/02/04 26/02/03 -
Price 0.90 1.24 1.22 1.47 1.67 1.73 1.17 -
P/RPS 6.58 9.00 9.56 12.09 13.86 15.21 10.02 -6.76%
P/EPS 29.13 29.72 47.27 128.06 43.04 68.11 41.94 -5.88%
EY 3.43 3.37 2.12 0.78 2.32 1.47 2.38 6.27%
DY 1.67 2.09 2.05 1.70 1.50 2.89 1.28 4.52%
P/NAPS 0.48 1.24 1.22 1.47 1.08 1.17 0.83 -8.71%

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