[PBA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -11.07%
YoY- 0.53%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 166,459 161,500 148,305 148,340 108,206 11.36%
PBT 40,867 53,391 46,285 50,531 53,665 -6.57%
Tax -10,667 -9,343 -12,301 -7,042 -10,407 0.61%
NP 30,200 44,048 33,984 43,489 43,258 -8.58%
-
NP to SH 30,200 44,048 33,984 43,489 43,258 -8.58%
-
Tax Rate 26.10% 17.50% 26.58% 13.94% 19.39% -
Total Cost 136,259 117,452 114,321 104,851 64,948 20.33%
-
Net Worth 537,249 330,838 506,309 474,068 301,023 15.57%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 16,570 16,547 16,541 4,765 573 131.76%
Div Payout % 54.87% 37.57% 48.67% 10.96% 1.33% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 537,249 330,838 506,309 474,068 301,023 15.57%
NOSH 331,635 330,838 330,921 331,516 301,023 2.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 18.14% 27.27% 22.91% 29.32% 39.98% -
ROE 5.62% 13.31% 6.71% 9.17% 14.37% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 50.19 48.82 44.82 44.75 35.95 8.69%
EPS 9.11 13.31 10.27 13.12 14.37 -10.76%
DPS 5.00 5.00 5.00 1.44 0.19 126.36%
NAPS 1.62 1.00 1.53 1.43 1.00 12.80%
Adjusted Per Share Value based on latest NOSH - 331,516
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 50.25 48.75 44.77 44.78 32.66 11.36%
EPS 9.12 13.30 10.26 13.13 13.06 -8.58%
DPS 5.00 5.00 4.99 1.44 0.17 132.74%
NAPS 1.6218 0.9987 1.5284 1.4311 0.9087 15.57%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.37 1.41 1.47 1.41 1.49 -
P/RPS 2.73 2.89 3.28 3.15 4.15 -9.93%
P/EPS 15.04 10.59 14.31 10.75 10.37 9.73%
EY 6.65 9.44 6.99 9.30 9.64 -8.85%
DY 3.65 3.55 3.40 1.02 0.13 130.05%
P/NAPS 0.85 1.41 0.96 0.99 1.49 -13.08%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/08/06 29/08/05 13/08/04 28/08/03 - -
Price 1.25 1.44 1.46 1.65 0.00 -
P/RPS 2.49 2.95 3.26 3.69 0.00 -
P/EPS 13.73 10.82 14.22 12.58 0.00 -
EY 7.29 9.25 7.03 7.95 0.00 -
DY 4.00 3.47 3.42 0.87 0.00 -
P/NAPS 0.77 1.44 0.95 1.15 0.00 -

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
Post a Comment