[PBA] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1502.89%
YoY- -5156.01%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 84,833 85,324 81,415 79,729 66,655 79,673 78,314 1.34%
PBT 5,811 6,850 -8,615 -3,256 -7,427 2,457 12,154 -11.56%
Tax 14,922 -5,939 -3,791 -137,973 4,740 14,434 -3,444 -
NP 20,733 911 -12,406 -141,229 -2,687 16,891 8,710 15.53%
-
NP to SH 20,733 911 -12,406 -141,229 -2,687 16,891 8,710 15.53%
-
Tax Rate -256.79% 86.70% - - - -587.46% 28.34% -
Total Cost 64,100 84,413 93,821 220,958 69,342 62,782 69,604 -1.36%
-
Net Worth 738,125 691,785 678,545 695,099 824,192 801,352 755,087 -0.37%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 3,309 3,309 5,792 5,792 7,447 7,450 6,623 -10.91%
Div Payout % 15.96% 363.33% 0.00% 0.00% 0.00% 44.11% 76.05% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 738,125 691,785 678,545 695,099 824,192 801,352 755,087 -0.37%
NOSH 331,270 331,270 331,270 331,270 331,270 331,137 331,178 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.44% 1.07% -15.24% -177.14% -4.03% 21.20% 11.12% -
ROE 2.81% 0.13% -1.83% -20.32% -0.33% 2.11% 1.15% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 25.63 25.78 24.60 24.09 20.14 24.06 23.65 1.34%
EPS 6.26 0.28 -3.75 -42.67 -0.81 5.10 2.63 15.53%
DPS 1.00 1.00 1.75 1.75 2.25 2.25 2.00 -10.90%
NAPS 2.23 2.09 2.05 2.10 2.49 2.42 2.28 -0.36%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 25.61 25.76 24.58 24.07 20.12 24.05 23.64 1.34%
EPS 6.26 0.28 -3.74 -42.63 -0.81 5.10 2.63 15.53%
DPS 1.00 1.00 1.75 1.75 2.25 2.25 2.00 -10.90%
NAPS 2.2282 2.0883 2.0483 2.0983 2.488 2.419 2.2794 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.83 0.865 1.12 1.06 1.20 1.15 1.30 -
P/RPS 3.24 3.36 4.55 4.40 5.96 4.78 5.50 -8.43%
P/EPS 13.25 314.28 -29.88 -2.48 -147.82 22.55 49.43 -19.68%
EY 7.55 0.32 -3.35 -40.25 -0.68 4.44 2.02 24.55%
DY 1.20 1.16 1.56 1.65 1.88 1.96 1.54 -4.06%
P/NAPS 0.37 0.41 0.55 0.50 0.48 0.48 0.57 -6.94%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 28/02/20 28/02/19 09/03/18 28/02/17 23/02/16 -
Price 0.80 0.00 1.03 1.25 1.13 1.24 1.30 -
P/RPS 3.12 0.00 4.19 5.19 5.61 5.15 5.50 -9.00%
P/EPS 12.77 0.00 -27.48 -2.93 -139.20 24.31 49.43 -20.17%
EY 7.83 0.00 -3.64 -34.13 -0.72 4.11 2.02 25.30%
DY 1.25 0.00 1.70 1.40 1.99 1.81 1.54 -3.41%
P/NAPS 0.36 0.00 0.50 0.60 0.45 0.51 0.57 -7.36%

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