[PBA] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

02-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 7.13%

YoY- 37.21%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	193,851	183,301	185,932	177,422	166,459	161,500	148,305	4.56%
YoY %	5.76%	-1.42%	4.80%	6.59%	3.07%	8.90%	-	-
Horiz. %	130.71%	123.60%	125.37%	119.63%	112.24%	108.90%	100.00%	-
PBT	24,440	14,979	42,429	51,753	40,867	53,391	46,285	-10.09%
YoY %	63.16%	-64.70%	-18.02%	26.64%	-23.46%	15.35%	-	-
Horiz. %	52.80%	32.36%	91.67%	111.81%	88.29%	115.35%	100.00%	-
Tax	-4,556	6,706	-4,737	-10,315	-10,667	-9,343	-12,301	-15.24%
YoY %	-167.94%	241.57%	54.08%	3.30%	-14.17%	24.05%	-	-
Horiz. %	37.04%	-54.52%	38.51%	83.85%	86.72%	75.95%	100.00%	-
NP	19,884	21,685	37,692	41,438	30,200	44,048	33,984	-8.54%
YoY %	-8.31%	-42.47%	-9.04%	37.21%	-31.44%	29.61%	-	-
Horiz. %	58.51%	63.81%	110.91%	121.93%	88.87%	129.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,429	21,685	37,692	41,438	30,200	44,048	33,984	-8.89%
YoY %	-10.40%	-42.47%	-9.04%	37.21%	-31.44%	29.61%	-	-
Horiz. %	57.17%	63.81%	110.91%	121.93%	88.87%	129.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.64%	-44.77%	11.16%	19.93%	26.10%	17.50%	26.58%	-
YoY %	141.64%	-501.16%	-44.00%	-23.64%	49.14%	-34.16%	-	-
Horiz. %	70.13%	-168.43%	41.99%	74.98%	98.19%	65.84%	100.00%	-
Total Cost	173,967	161,616	148,240	135,984	136,259	117,452	114,321	7.24%
YoY %	7.64%	9.02%	9.01%	-0.20%	16.01%	2.74%	-	-
Horiz. %	152.17%	141.37%	129.67%	118.95%	119.19%	102.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,095	627,619	628,796	331,347	537,249	330,838	506,309	4.03%
YoY %	2.31%	-0.19%	89.77%	-38.33%	62.39%	-34.66%	-	-
Horiz. %	126.82%	123.96%	124.19%	65.44%	106.11%	65.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	9,930	12,410	8,579	16,636	16,570	16,547	16,541	-8.14%
YoY %	-19.98%	44.66%	-48.43%	0.40%	0.14%	0.04%	-	-
Horiz. %	60.03%	75.03%	51.87%	100.57%	100.18%	100.04%	100.00%	-
Div Payout %	51.11%	57.23%	22.76%	40.15%	54.87%	37.57%	48.67%	-
YoY %	-10.69%	151.45%	-43.31%	-26.83%	46.05%	-22.81%	-	-
Horiz. %	105.01%	117.59%	46.76%	82.49%	112.74%	77.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	642,095	627,619	628,796	331,347	537,249	330,838	506,309	4.03%
YoY %	2.31%	-0.19%	89.77%	-38.33%	62.39%	-34.66%	-	-
Horiz. %	126.82%	123.96%	124.19%	65.44%	106.11%	65.34%	100.00%	-
NOSH	330,977	330,326	330,945	331,347	331,635	330,838	330,921	0.00%
YoY %	0.20%	-0.19%	-0.12%	-0.09%	0.24%	-0.03%	-	-
Horiz. %	100.02%	99.82%	100.01%	100.13%	100.22%	99.97%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.26%	11.83%	20.27%	23.36%	18.14%	27.27%	22.91%	-
YoY %	-13.27%	-41.64%	-13.23%	28.78%	-33.48%	19.03%	-	-
Horiz. %	44.78%	51.64%	88.48%	101.96%	79.18%	119.03%	100.00%	-
ROE	3.03%	3.46%	5.99%	12.51%	5.62%	13.31%	6.71%	-
YoY %	-12.43%	-42.24%	-52.12%	122.60%	-57.78%	98.36%	-	-
Horiz. %	45.16%	51.56%	89.27%	186.44%	83.76%	198.36%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	58.57	55.49	56.18	53.55	50.19	48.82	44.82	4.55%
YoY %	5.55%	-1.23%	4.91%	6.69%	2.81%	8.92%	-	-
Horiz. %	130.68%	123.81%	125.35%	119.48%	111.98%	108.92%	100.00%	-
EPS	5.87	6.56	11.39	12.51	9.11	13.31	10.27	-8.89%
YoY %	-10.52%	-42.41%	-8.95%	37.32%	-31.56%	29.60%	-	-
Horiz. %	57.16%	63.88%	110.91%	121.81%	88.70%	129.60%	100.00%	-
DPS	3.00	3.75	2.59	5.02	5.00	5.00	5.00	-8.15%
YoY %	-20.00%	44.79%	-48.41%	0.40%	0.00%	0.00%	-	-
Horiz. %	60.00%	75.00%	51.80%	100.40%	100.00%	100.00%	100.00%	-
NAPS	1.94	1.90	1.90	1.00	1.62	1.00	1.53	4.03%
YoY %	2.11%	0.00%	90.00%	-38.27%	62.00%	-34.64%	-	-
Horiz. %	126.80%	124.18%	124.18%	65.36%	105.88%	65.36%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 331,347
RPS	58.52	55.33	56.13	53.56	50.25	48.75	44.77	4.56%
YoY %	5.77%	-1.43%	4.80%	6.59%	3.08%	8.89%	-	-
Horiz. %	130.71%	123.59%	125.37%	119.63%	112.24%	108.89%	100.00%	-
EPS	5.87	6.55	11.38	12.51	9.12	13.30	10.26	-8.88%
YoY %	-10.38%	-42.44%	-9.03%	37.17%	-31.43%	29.63%	-	-
Horiz. %	57.21%	63.84%	110.92%	121.93%	88.89%	129.63%	100.00%	-
DPS	3.00	3.75	2.59	5.02	5.00	5.00	4.99	-8.12%
YoY %	-20.00%	44.79%	-48.41%	0.40%	0.00%	0.20%	-	-
Horiz. %	60.12%	75.15%	51.90%	100.60%	100.20%	100.20%	100.00%	-
NAPS	1.9383	1.8946	1.8981	1.0002	1.6218	0.9987	1.5284	4.03%
YoY %	2.31%	-0.18%	89.77%	-38.33%	62.39%	-34.66%	-	-
Horiz. %	126.82%	123.96%	124.19%	65.44%	106.11%	65.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.86	0.94	1.01	1.29	1.37	1.41	1.47	-
P/RPS	1.47	1.69	1.80	2.41	2.73	2.89	3.28	-12.51%
YoY %	-13.02%	-6.11%	-25.31%	-11.72%	-5.54%	-11.89%	-	-
Horiz. %	44.82%	51.52%	54.88%	73.48%	83.23%	88.11%	100.00%	-
P/EPS	14.65	14.32	8.87	10.32	15.04	10.59	14.31	0.39%
YoY %	2.30%	61.44%	-14.05%	-31.38%	42.02%	-26.00%	-	-
Horiz. %	102.38%	100.07%	61.98%	72.12%	105.10%	74.00%	100.00%	-
EY	6.83	6.98	11.28	9.69	6.65	9.44	6.99	-0.38%
YoY %	-2.15%	-38.12%	16.41%	45.71%	-29.56%	35.05%	-	-
Horiz. %	97.71%	99.86%	161.37%	138.63%	95.14%	135.05%	100.00%	-
DY	3.49	3.99	2.56	3.89	3.65	3.55	3.40	0.43%
YoY %	-12.53%	55.86%	-34.19%	6.58%	2.82%	4.41%	-	-
Horiz. %	102.65%	117.35%	75.29%	114.41%	107.35%	104.41%	100.00%	-
P/NAPS	0.44	0.49	0.53	1.29	0.85	1.41	0.96	-12.18%
YoY %	-10.20%	-7.55%	-58.91%	51.76%	-39.72%	46.88%	-	-
Horiz. %	45.83%	51.04%	55.21%	134.38%	88.54%	146.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	06/08/09	22/08/08	02/08/07	24/08/06	29/08/05	13/08/04	-
Price	0.85	0.93	0.94	1.28	1.25	1.44	1.46	-
P/RPS	1.45	1.68	1.67	2.39	2.49	2.95	3.26	-12.62%
YoY %	-13.69%	0.60%	-30.13%	-4.02%	-15.59%	-9.51%	-	-
Horiz. %	44.48%	51.53%	51.23%	73.31%	76.38%	90.49%	100.00%	-
P/EPS	14.48	14.17	8.25	10.24	13.73	10.82	14.22	0.30%
YoY %	2.19%	71.76%	-19.43%	-25.42%	26.89%	-23.91%	-	-
Horiz. %	101.83%	99.65%	58.02%	72.01%	96.55%	76.09%	100.00%	-
EY	6.91	7.06	12.12	9.77	7.29	9.25	7.03	-0.28%
YoY %	-2.12%	-41.75%	24.05%	34.02%	-21.19%	31.58%	-	-
Horiz. %	98.29%	100.43%	172.40%	138.98%	103.70%	131.58%	100.00%	-
DY	3.53	4.03	2.76	3.92	4.00	3.47	3.42	0.52%
YoY %	-12.41%	46.01%	-29.59%	-2.00%	15.27%	1.46%	-	-
Horiz. %	103.22%	117.84%	80.70%	114.62%	116.96%	101.46%	100.00%	-
P/NAPS	0.44	0.49	0.49	1.28	0.77	1.44	0.95	-12.03%
YoY %	-10.20%	0.00%	-61.72%	66.23%	-46.53%	51.58%	-	-
Horiz. %	46.32%	51.58%	51.58%	134.74%	81.05%	151.58%	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