[PBA] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 661.3%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 87,733 82,228 84,432 85,935 80,723 80,862 64,265 5.32%
PBT 13,252 4,175 9,297 16,882 15,145 10,661 1,706 40.68%
Tax -3,104 -310 5,175 -1,800 -4,800 -5,184 -186 59.78%
NP 10,148 3,865 14,472 15,082 10,345 5,477 1,520 37.18%
-
NP to SH 10,148 3,865 14,472 15,082 10,345 5,477 1,520 37.18%
-
Tax Rate 23.42% 7.43% -55.66% 10.66% 31.69% 48.63% 10.90% -
Total Cost 77,585 78,363 69,960 70,853 70,378 75,385 62,745 3.59%
-
Net Worth 701,715 681,855 678,547 837,432 810,496 760,141 730,260 -0.66%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 701,715 681,855 678,547 837,432 810,496 760,141 730,260 -0.66%
NOSH 331,270 331,270 331,270 331,270 330,815 331,939 330,434 0.04%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.57% 4.70% 17.14% 17.55% 12.82% 6.77% 2.37% -
ROE 1.45% 0.57% 2.13% 1.80% 1.28% 0.72% 0.21% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.51 24.84 25.51 25.96 24.40 24.36 19.45 5.29%
EPS 3.07 1.17 4.37 4.56 3.13 1.65 0.46 37.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 2.05 2.53 2.45 2.29 2.21 -0.68%
Adjusted Per Share Value based on latest NOSH - 331,270
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.48 24.82 25.49 25.94 24.37 24.41 19.40 5.31%
EPS 3.06 1.17 4.37 4.55 3.12 1.65 0.46 37.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1183 2.0583 2.0483 2.5279 2.4466 2.2946 2.2044 -0.66%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.86 0.80 1.18 1.13 1.25 1.11 1.19 -
P/RPS 3.24 3.22 4.63 4.35 5.12 4.56 6.12 -10.04%
P/EPS 28.05 68.51 26.99 24.80 39.97 67.27 258.70 -30.92%
EY 3.56 1.46 3.71 4.03 2.50 1.49 0.39 44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.58 0.45 0.51 0.48 0.54 -4.48%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 23/06/20 30/05/19 25/05/18 24/05/17 24/05/16 28/05/15 -
Price 0.875 0.875 1.14 1.20 1.28 1.11 1.08 -
P/RPS 3.30 3.52 4.47 4.62 5.25 4.56 5.55 -8.29%
P/EPS 28.54 74.93 26.07 26.34 40.93 67.27 234.78 -29.59%
EY 3.50 1.33 3.84 3.80 2.44 1.49 0.43 41.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.56 0.47 0.52 0.48 0.49 -2.92%

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