[PBA] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -71.31%
YoY- -80.92%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,250 56,136 50,367 47,379 45,252 45,618 42,330 6.63%
PBT 820 6,274 13,015 2,276 5,124 13,584 11,279 -35.37%
Tax 6,274 10,466 -330 -325 5,100 239 -2,720 -
NP 7,094 16,740 12,685 1,951 10,224 13,823 8,559 -3.07%
-
NP to SH 7,094 16,740 12,685 1,951 10,224 13,823 8,559 -3.07%
-
Tax Rate -765.12% -166.82% 2.54% 14.28% -99.53% -1.76% 24.12% -
Total Cost 55,156 39,396 37,682 45,428 35,028 31,795 33,771 8.51%
-
Net Worth 699,455 682,859 649,172 628,288 622,103 331,267 331,651 13.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,629 5,800 4,968 6,613 4,963 8,579 8,291 -3.65%
Div Payout % 93.46% 34.65% 39.17% 338.98% 48.55% 62.07% 96.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 699,455 682,859 649,172 628,288 622,103 331,267 331,651 13.23%
NOSH 331,495 331,485 331,210 330,677 330,906 331,267 331,651 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.40% 29.82% 25.19% 4.12% 22.59% 30.30% 20.22% -
ROE 1.01% 2.45% 1.95% 0.31% 1.64% 4.17% 2.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.78 16.93 15.21 14.33 13.68 13.77 12.76 6.64%
EPS 2.14 5.05 3.83 0.59 3.09 4.17 2.58 -3.06%
DPS 2.00 1.75 1.50 2.00 1.50 2.59 2.50 -3.64%
NAPS 2.11 2.06 1.96 1.90 1.88 1.00 1.00 13.23%
Adjusted Per Share Value based on latest NOSH - 330,677
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.79 16.95 15.20 14.30 13.66 13.77 12.78 6.62%
EPS 2.14 5.05 3.83 0.59 3.09 4.17 2.58 -3.06%
DPS 2.00 1.75 1.50 2.00 1.50 2.59 2.50 -3.64%
NAPS 2.1114 2.0613 1.9596 1.8966 1.8779 1.00 1.0012 13.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.91 0.94 0.89 0.87 0.86 1.20 1.22 -
P/RPS 4.85 5.55 5.85 6.07 6.29 8.71 9.56 -10.68%
P/EPS 42.52 18.61 23.24 147.46 27.83 28.76 47.27 -1.74%
EY 2.35 5.37 4.30 0.68 3.59 3.48 2.12 1.72%
DY 2.20 1.86 1.69 2.30 1.74 2.16 2.05 1.18%
P/NAPS 0.43 0.46 0.45 0.46 0.46 1.20 1.22 -15.94%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 29/02/12 18/02/11 08/02/10 12/02/09 04/02/08 13/02/07 -
Price 0.87 0.94 0.89 0.88 0.90 1.24 1.22 -
P/RPS 4.63 5.55 5.85 6.14 6.58 9.00 9.56 -11.37%
P/EPS 40.65 18.61 23.24 149.15 29.13 29.72 47.27 -2.48%
EY 2.46 5.37 4.30 0.67 3.43 3.37 2.12 2.50%
DY 2.30 1.86 1.69 2.27 1.67 2.09 2.05 1.93%
P/NAPS 0.41 0.46 0.45 0.46 0.48 1.24 1.22 -16.60%

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