[PBA] YoY Quarter Result on 31-Mar-2020 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 131.15%
YoY- -73.29%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 97,394 78,938 87,733 82,228 84,432 85,935 80,723 3.17%
PBT 13,644 16,052 13,252 4,175 9,297 16,882 15,145 -1.72%
Tax -676 -1,674 -3,104 -310 5,175 -1,800 -4,800 -27.85%
NP 12,968 14,378 10,148 3,865 14,472 15,082 10,345 3.83%
-
NP to SH 12,968 14,378 10,148 3,865 14,472 15,082 10,345 3.83%
-
Tax Rate 4.95% 10.43% 23.42% 7.43% -55.66% 10.66% 31.69% -
Total Cost 84,426 64,560 77,585 78,363 69,960 70,853 70,378 3.07%
-
Net Worth 924,375 754,675 701,715 681,855 678,547 837,432 810,496 2.21%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 924,375 754,675 701,715 681,855 678,547 837,432 810,496 2.21%
NOSH 331,270 331,270 331,270 331,270 331,270 331,270 330,815 0.02%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.31% 18.21% 11.57% 4.70% 17.14% 17.55% 12.82% -
ROE 1.40% 1.91% 1.45% 0.57% 2.13% 1.80% 1.28% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.42 23.85 26.51 24.84 25.51 25.96 24.40 3.16%
EPS 3.92 4.34 3.07 1.17 4.37 4.56 3.13 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7927 2.28 2.12 2.06 2.05 2.53 2.45 2.20%
Adjusted Per Share Value based on latest NOSH - 331,270
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 29.40 23.83 26.48 24.82 25.49 25.94 24.37 3.17%
EPS 3.91 4.34 3.06 1.17 4.37 4.55 3.12 3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7904 2.2781 2.1183 2.0583 2.0483 2.5279 2.4466 2.21%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.77 0.81 0.86 0.80 1.18 1.13 1.25 -
P/RPS 2.62 3.40 3.24 3.22 4.63 4.35 5.12 -10.56%
P/EPS 19.65 18.65 28.05 68.51 26.99 24.80 39.97 -11.15%
EY 5.09 5.36 3.56 1.46 3.71 4.03 2.50 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.41 0.39 0.58 0.45 0.51 -9.50%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 06/06/23 24/05/22 28/05/21 23/06/20 30/05/19 25/05/18 24/05/17 -
Price 0.815 0.81 0.875 0.875 1.14 1.20 1.28 -
P/RPS 2.77 3.40 3.30 3.52 4.47 4.62 5.25 -10.10%
P/EPS 20.80 18.65 28.54 74.93 26.07 26.34 40.93 -10.66%
EY 4.81 5.36 3.50 1.33 3.84 3.80 2.44 11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.41 0.42 0.56 0.47 0.52 -9.26%

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