[PBA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 349.98%
YoY- 550.18%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 61,857 62,250 56,136 50,367 47,379 45,252 45,618 5.20%
PBT 1,931 820 6,274 13,015 2,276 5,124 13,584 -27.73%
Tax 1,129 6,274 10,466 -330 -325 5,100 239 29.50%
NP 3,060 7,094 16,740 12,685 1,951 10,224 13,823 -22.20%
-
NP to SH 3,060 7,094 16,740 12,685 1,951 10,224 13,823 -22.20%
-
Tax Rate -58.47% -765.12% -166.82% 2.54% 14.28% -99.53% -1.76% -
Total Cost 58,797 55,156 39,396 37,682 45,428 35,028 31,795 10.77%
-
Net Worth 605,940 699,455 682,859 649,172 628,288 622,103 331,267 10.57%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,059 6,629 5,800 4,968 6,613 4,963 8,579 -5.62%
Div Payout % 198.02% 93.46% 34.65% 39.17% 338.98% 48.55% 62.07% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 605,940 699,455 682,859 649,172 628,288 622,103 331,267 10.57%
NOSH 302,970 331,495 331,485 331,210 330,677 330,906 331,267 -1.47%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.95% 11.40% 29.82% 25.19% 4.12% 22.59% 30.30% -
ROE 0.51% 1.01% 2.45% 1.95% 0.31% 1.64% 4.17% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 20.42 18.78 16.93 15.21 14.33 13.68 13.77 6.78%
EPS 0.92 2.14 5.05 3.83 0.59 3.09 4.17 -22.24%
DPS 2.00 2.00 1.75 1.50 2.00 1.50 2.59 -4.21%
NAPS 2.00 2.11 2.06 1.96 1.90 1.88 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 331,210
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 18.67 18.79 16.95 15.20 14.30 13.66 13.77 5.19%
EPS 0.92 2.14 5.05 3.83 0.59 3.09 4.17 -22.24%
DPS 1.83 2.00 1.75 1.50 2.00 1.50 2.59 -5.61%
NAPS 1.8291 2.1114 2.0613 1.9596 1.8966 1.8779 1.00 10.57%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.99 0.91 0.94 0.89 0.87 0.86 1.20 -
P/RPS 4.85 4.85 5.55 5.85 6.07 6.29 8.71 -9.28%
P/EPS 98.02 42.52 18.61 23.24 147.46 27.83 28.76 22.65%
EY 1.02 2.35 5.37 4.30 0.68 3.59 3.48 -18.48%
DY 2.02 2.20 1.86 1.69 2.30 1.74 2.16 -1.10%
P/NAPS 0.50 0.43 0.46 0.45 0.46 0.46 1.20 -13.56%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 20/02/13 29/02/12 18/02/11 08/02/10 12/02/09 04/02/08 -
Price 1.16 0.87 0.94 0.89 0.88 0.90 1.24 -
P/RPS 5.68 4.63 5.55 5.85 6.14 6.58 9.00 -7.37%
P/EPS 114.85 40.65 18.61 23.24 149.15 29.13 29.72 25.24%
EY 0.87 2.46 5.37 4.30 0.67 3.43 3.37 -20.18%
DY 1.72 2.30 1.86 1.69 2.27 1.67 2.09 -3.19%
P/NAPS 0.58 0.41 0.46 0.45 0.46 0.48 1.24 -11.88%

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