[PBA] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -33.62%
YoY- 5683.33%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 79,729 66,655 79,673 78,314 63,210 61,857 62,250 4.20%
PBT -3,256 -7,427 2,457 12,154 107 1,931 820 -
Tax -137,973 4,740 14,434 -3,444 -263 1,129 6,274 -
NP -141,229 -2,687 16,891 8,710 -156 3,060 7,094 -
-
NP to SH -141,229 -2,687 16,891 8,710 -156 3,060 7,094 -
-
Tax Rate - - -587.46% 28.34% 245.79% -58.47% -765.12% -
Total Cost 220,958 69,342 62,782 69,604 63,366 58,797 55,156 26.01%
-
Net Worth 695,099 824,192 801,352 755,087 686,400 605,940 699,455 -0.10%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,792 7,447 7,450 6,623 6,239 6,059 6,629 -2.22%
Div Payout % 0.00% 0.00% 44.11% 76.05% 0.00% 198.02% 93.46% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 695,099 824,192 801,352 755,087 686,400 605,940 699,455 -0.10%
NOSH 331,270 331,270 331,137 331,178 311,999 302,970 331,495 -0.01%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -177.14% -4.03% 21.20% 11.12% -0.25% 4.95% 11.40% -
ROE -20.32% -0.33% 2.11% 1.15% -0.02% 0.51% 1.01% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.09 20.14 24.06 23.65 20.26 20.42 18.78 4.23%
EPS -42.67 -0.81 5.10 2.63 -0.05 0.92 2.14 -
DPS 1.75 2.25 2.25 2.00 2.00 2.00 2.00 -2.19%
NAPS 2.10 2.49 2.42 2.28 2.20 2.00 2.11 -0.07%
Adjusted Per Share Value based on latest NOSH - 331,178
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.07 20.12 24.05 23.64 19.08 18.67 18.79 4.21%
EPS -42.63 -0.81 5.10 2.63 -0.05 0.92 2.14 -
DPS 1.75 2.25 2.25 2.00 1.88 1.83 2.00 -2.19%
NAPS 2.0983 2.488 2.419 2.2794 2.072 1.8291 2.1114 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.06 1.20 1.15 1.30 1.29 0.99 0.91 -
P/RPS 4.40 5.96 4.78 5.50 6.37 4.85 4.85 -1.60%
P/EPS -2.48 -147.82 22.55 49.43 -2,580.00 98.02 42.52 -
EY -40.25 -0.68 4.44 2.02 -0.04 1.02 2.35 -
DY 1.65 1.88 1.96 1.54 1.55 2.02 2.20 -4.67%
P/NAPS 0.50 0.48 0.48 0.57 0.59 0.50 0.43 2.54%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 09/03/18 28/02/17 23/02/16 27/02/15 21/02/14 20/02/13 -
Price 1.25 1.13 1.24 1.30 1.37 1.16 0.87 -
P/RPS 5.19 5.61 5.15 5.50 6.76 5.68 4.63 1.92%
P/EPS -2.93 -139.20 24.31 49.43 -2,740.00 114.85 40.65 -
EY -34.13 -0.72 4.11 2.02 -0.04 0.87 2.46 -
DY 1.40 1.99 1.81 1.54 1.46 1.72 2.30 -7.93%
P/NAPS 0.60 0.45 0.51 0.57 0.62 0.58 0.41 6.54%

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