[PBA] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 356.27%
YoY- 2175.85%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 107,454 58,238 84,833 85,324 81,415 79,729 66,655 8.28%
PBT 14,071 -33,131 5,811 6,850 -8,615 -3,256 -7,427 -
Tax -26,159 16,382 14,922 -5,939 -3,791 -137,973 4,740 -
NP -12,088 -16,749 20,733 911 -12,406 -141,229 -2,687 28.46%
-
NP to SH -12,088 -16,749 20,733 911 -12,406 -141,229 -2,687 28.46%
-
Tax Rate 185.91% - -256.79% 86.70% - - - -
Total Cost 119,542 74,987 64,100 84,413 93,821 220,958 69,342 9.49%
-
Net Worth 935,758 702,309 738,125 691,785 678,545 695,099 824,192 2.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 5,792 4,964 3,309 3,309 5,792 5,792 7,447 -4.10%
Div Payout % 0.00% 0.00% 15.96% 363.33% 0.00% 0.00% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 935,758 702,309 738,125 691,785 678,545 695,099 824,192 2.13%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 331,270 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -11.25% -28.76% 24.44% 1.07% -15.24% -177.14% -4.03% -
ROE -1.29% -2.38% 2.81% 0.13% -1.83% -20.32% -0.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.46 17.59 25.63 25.78 24.60 24.09 20.14 8.27%
EPS -3.65 -5.06 6.26 0.28 -3.75 -42.67 -0.81 28.50%
DPS 1.75 1.50 1.00 1.00 1.75 1.75 2.25 -4.10%
NAPS 2.8271 2.1218 2.23 2.09 2.05 2.10 2.49 2.13%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.44 17.58 25.61 25.76 24.58 24.07 20.12 8.28%
EPS -3.65 -5.06 6.26 0.28 -3.74 -42.63 -0.81 28.50%
DPS 1.75 1.50 1.00 1.00 1.75 1.75 2.25 -4.10%
NAPS 2.8248 2.1201 2.2282 2.0883 2.0483 2.0983 2.488 2.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.46 0.76 0.83 0.865 1.12 1.06 1.20 -
P/RPS 4.50 4.32 3.24 3.36 4.55 4.40 5.96 -4.57%
P/EPS -39.98 -15.02 13.25 314.28 -29.88 -2.48 -147.82 -19.57%
EY -2.50 -6.66 7.55 0.32 -3.35 -40.25 -0.68 24.22%
DY 1.20 1.97 1.20 1.16 1.56 1.65 1.88 -7.20%
P/NAPS 0.52 0.36 0.37 0.41 0.55 0.50 0.48 1.34%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 23/02/22 24/02/21 28/02/20 28/02/19 09/03/18 -
Price 2.46 0.80 0.80 0.00 1.03 1.25 1.13 -
P/RPS 7.58 4.55 3.12 0.00 4.19 5.19 5.61 5.14%
P/EPS -67.36 -15.81 12.77 0.00 -27.48 -2.93 -139.20 -11.38%
EY -1.48 -6.33 7.83 0.00 -3.64 -34.13 -0.72 12.75%
DY 0.71 1.87 1.25 0.00 1.70 1.40 1.99 -15.77%
P/NAPS 0.87 0.38 0.36 0.00 0.50 0.60 0.45 11.60%

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