[PBA] YoY Quarter Result on 31-Mar-2019 [#1]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

30-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 110.25%

YoY- -4.04%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Quarter Result
Revenue	78,938	87,733	82,228	84,432	85,935	80,723	80,862	-0.40%
YoY %	-10.02%	6.69%	-2.61%	-1.75%	6.46%	-0.17%	-	-
Horiz. %	97.62%	108.50%	101.69%	104.41%	106.27%	99.83%	100.00%	-
PBT	16,052	13,252	4,175	9,297	16,882	15,145	10,661	7.05%
YoY %	21.13%	217.41%	-55.09%	-44.93%	11.47%	42.06%	-	-
Horiz. %	150.57%	124.30%	39.16%	87.21%	158.35%	142.06%	100.00%	-
Tax	-1,674	-3,104	-310	5,175	-1,800	-4,800	-5,184	-17.16%
YoY %	46.07%	-901.29%	-105.99%	387.50%	62.50%	7.41%	-	-
Horiz. %	32.29%	59.88%	5.98%	-99.83%	34.72%	92.59%	100.00%	-
NP	14,378	10,148	3,865	14,472	15,082	10,345	5,477	17.44%
YoY %	41.68%	162.56%	-73.29%	-4.04%	45.79%	88.88%	-	-
Horiz. %	262.52%	185.28%	70.57%	264.23%	275.37%	188.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,378	10,148	3,865	14,472	15,082	10,345	5,477	17.44%
YoY %	41.68%	162.56%	-73.29%	-4.04%	45.79%	88.88%	-	-
Horiz. %	262.52%	185.28%	70.57%	264.23%	275.37%	188.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.43%	23.42%	7.43%	-55.66%	10.66%	31.69%	48.63%	-
YoY %	-55.47%	215.21%	113.35%	-622.14%	-66.36%	-34.83%	-	-
Horiz. %	21.45%	48.16%	15.28%	-114.46%	21.92%	65.17%	100.00%	-
Total Cost	64,560	77,585	78,363	69,960	70,853	70,378	75,385	-2.54%
YoY %	-16.79%	-0.99%	12.01%	-1.26%	0.67%	-6.64%	-	-
Horiz. %	85.64%	102.92%	103.95%	92.80%	93.99%	93.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,675	701,715	681,855	678,547	837,432	810,496	760,141	-0.12%
YoY %	7.55%	2.91%	0.49%	-18.97%	3.32%	6.62%	-	-
Horiz. %	99.28%	92.31%	89.70%	89.27%	110.17%	106.62%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	754,675	701,715	681,855	678,547	837,432	810,496	760,141	-0.12%
YoY %	7.55%	2.91%	0.49%	-18.97%	3.32%	6.62%	-	-
Horiz. %	99.28%	92.31%	89.70%	89.27%	110.17%	106.62%	100.00%	-
NOSH	331,270	331,270	331,270	331,270	331,270	330,815	331,939	-0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.14%	-0.34%	-	-
Horiz. %	99.80%	99.80%	99.80%	99.80%	99.80%	99.66%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	18.21%	11.57%	4.70%	17.14%	17.55%	12.82%	6.77%	-
YoY %	57.39%	146.17%	-72.58%	-2.34%	36.90%	89.36%	-	-
Horiz. %	268.98%	170.90%	69.42%	253.18%	259.23%	189.36%	100.00%	-
ROE	1.91%	1.45%	0.57%	2.13%	1.80%	1.28%	0.72%	-
YoY %	31.72%	154.39%	-73.24%	18.33%	40.62%	77.78%	-	-
Horiz. %	265.28%	201.39%	79.17%	295.83%	250.00%	177.78%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	23.85	26.51	24.84	25.51	25.96	24.40	24.36	-0.35%
YoY %	-10.03%	6.72%	-2.63%	-1.73%	6.39%	0.16%	-	-
Horiz. %	97.91%	108.83%	101.97%	104.72%	106.57%	100.16%	100.00%	-
EPS	4.34	3.07	1.17	4.37	4.56	3.13	1.65	17.48%
YoY %	41.37%	162.39%	-73.23%	-4.17%	45.69%	89.70%	-	-
Horiz. %	263.03%	186.06%	70.91%	264.85%	276.36%	189.70%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.28	2.12	2.06	2.05	2.53	2.45	2.29	-0.07%
YoY %	7.55%	2.91%	0.49%	-18.97%	3.27%	6.99%	-	-
Horiz. %	99.56%	92.58%	89.96%	89.52%	110.48%	106.99%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 331,270
RPS	23.83	26.48	24.82	25.49	25.94	24.37	24.41	-0.39%
YoY %	-10.01%	6.69%	-2.63%	-1.73%	6.44%	-0.16%	-	-
Horiz. %	97.62%	108.48%	101.68%	104.42%	106.27%	99.84%	100.00%	-
EPS	4.34	3.06	1.17	4.37	4.55	3.12	1.65	17.48%
YoY %	41.83%	161.54%	-73.23%	-3.96%	45.83%	89.09%	-	-
Horiz. %	263.03%	185.45%	70.91%	264.85%	275.76%	189.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.2781	2.1183	2.0583	2.0483	2.5279	2.4466	2.2946	-0.12%
YoY %	7.54%	2.92%	0.49%	-18.97%	3.32%	6.62%	-	-
Horiz. %	99.28%	92.32%	89.70%	89.27%	110.17%	106.62%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.81	0.86	0.80	1.18	1.13	1.25	1.11	-
P/RPS	3.40	3.24	3.22	4.63	4.35	5.12	4.56	-4.77%
YoY %	4.94%	0.62%	-30.45%	6.44%	-15.04%	12.28%	-	-
Horiz. %	74.56%	71.05%	70.61%	101.54%	95.39%	112.28%	100.00%	-
P/EPS	18.65	28.05	68.51	26.99	24.80	39.97	67.27	-19.24%
YoY %	-33.51%	-59.06%	153.83%	8.83%	-37.95%	-40.58%	-	-
Horiz. %	27.72%	41.70%	101.84%	40.12%	36.87%	59.42%	100.00%	-
EY	5.36	3.56	1.46	3.71	4.03	2.50	1.49	23.77%
YoY %	50.56%	143.84%	-60.65%	-7.94%	61.20%	67.79%	-	-
Horiz. %	359.73%	238.93%	97.99%	248.99%	270.47%	167.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.41	0.39	0.58	0.45	0.51	0.48	-4.67%
YoY %	-12.20%	5.13%	-32.76%	28.89%	-11.76%	6.25%	-	-
Horiz. %	75.00%	85.42%	81.25%	120.83%	93.75%	106.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/22	28/05/21	23/06/20	30/05/19	25/05/18	24/05/17	24/05/16	-
Price	0.81	0.875	0.875	1.14	1.20	1.28	1.11	-
P/RPS	3.40	3.30	3.52	4.47	4.62	5.25	4.56	-4.77%
YoY %	3.03%	-6.25%	-21.25%	-3.25%	-12.00%	15.13%	-	-
Horiz. %	74.56%	72.37%	77.19%	98.03%	101.32%	115.13%	100.00%	-
P/EPS	18.65	28.54	74.93	26.07	26.34	40.93	67.27	-19.24%
YoY %	-34.65%	-61.91%	187.42%	-1.03%	-35.65%	-39.16%	-	-
Horiz. %	27.72%	42.43%	111.39%	38.75%	39.16%	60.84%	100.00%	-
EY	5.36	3.50	1.33	3.84	3.80	2.44	1.49	23.77%
YoY %	53.14%	163.16%	-65.36%	1.05%	55.74%	63.76%	-	-
Horiz. %	359.73%	234.90%	89.26%	257.72%	255.03%	163.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.41	0.42	0.56	0.47	0.52	0.48	-4.67%
YoY %	-12.20%	-2.38%	-25.00%	19.15%	-9.62%	8.33%	-	-
Horiz. %	75.00%	85.42%	87.50%	116.67%	97.92%	108.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos