[PBA] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -21.3%
YoY- 88.82%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 48,072 43,861 40,675 40,647 35,220 36,263 38,354 3.83%
PBT 9,783 13,150 9,310 12,071 8,018 13,251 18,664 -10.19%
Tax -950 -2,714 -1,196 -1,967 -2,667 -740 -4,522 -22.87%
NP 8,833 10,436 8,114 10,104 5,351 12,511 14,142 -7.53%
-
NP to SH 8,833 10,436 8,114 10,104 5,351 12,511 14,142 -7.53%
-
Tax Rate 9.71% 20.64% 12.85% 16.30% 33.26% 5.58% 24.23% -
Total Cost 39,239 33,425 32,561 30,543 29,869 23,752 24,212 8.37%
-
Net Worth 621,949 331,540 543,141 526,733 495,462 463,370 375,253 8.77%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 621,949 331,540 543,141 526,733 495,462 463,370 375,253 8.77%
NOSH 330,823 331,540 331,183 331,278 330,308 330,978 280,039 2.81%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 18.37% 23.79% 19.95% 24.86% 15.19% 34.50% 36.87% -
ROE 1.42% 3.15% 1.49% 1.92% 1.08% 2.70% 3.77% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.53 13.23 12.28 12.27 10.66 10.96 13.70 0.98%
EPS 2.67 3.15 2.45 3.05 1.62 3.78 5.05 -10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.00 1.64 1.59 1.50 1.40 1.34 5.80%
Adjusted Per Share Value based on latest NOSH - 331,278
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.51 13.24 12.28 12.27 10.63 10.95 11.58 3.82%
EPS 2.67 3.15 2.45 3.05 1.62 3.78 4.27 -7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8775 1.0008 1.6396 1.59 1.4956 1.3988 1.1328 8.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.02 1.20 1.35 1.57 1.71 1.12 0.00 -
P/RPS 7.02 9.07 10.99 12.80 16.04 10.22 0.00 -
P/EPS 38.20 38.12 55.10 51.48 105.56 29.63 0.00 -
EY 2.62 2.62 1.81 1.94 0.95 3.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.20 0.82 0.99 1.14 0.80 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 18/05/06 26/05/05 11/05/04 12/05/03 16/05/02 -
Price 0.99 1.20 1.39 1.40 1.65 1.25 1.61 -
P/RPS 6.81 9.07 11.32 11.41 15.47 11.41 11.76 -8.69%
P/EPS 37.08 38.12 56.73 45.90 101.85 33.07 31.88 2.54%
EY 2.70 2.62 1.76 2.18 0.98 3.02 3.14 -2.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.20 0.85 0.88 1.10 0.89 1.20 -12.72%

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