[PBA] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.28%
YoY- -42.47%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 237,705 220,367 193,851 183,301 185,932 177,422 166,459 6.11%
PBT 35,228 45,724 24,440 14,979 42,429 51,753 40,867 -2.44%
Tax 6,000 -7,449 -4,556 6,706 -4,737 -10,315 -10,667 -
NP 41,228 38,275 19,884 21,685 37,692 41,438 30,200 5.31%
-
NP to SH 36,679 38,643 19,429 21,685 37,692 41,438 30,200 3.28%
-
Tax Rate -17.03% 16.29% 18.64% -44.77% 11.16% 19.93% 26.10% -
Total Cost 196,477 182,092 173,967 161,616 148,240 135,984 136,259 6.28%
-
Net Worth 678,049 669,512 642,095 627,619 628,796 331,347 537,249 3.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,039 10,760 9,930 12,410 8,579 16,636 16,570 -13.28%
Div Payout % 19.19% 27.85% 51.11% 57.23% 22.76% 40.15% 54.87% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 678,049 669,512 642,095 627,619 628,796 331,347 537,249 3.95%
NOSH 321,350 329,809 330,977 330,326 330,945 331,347 331,635 -0.52%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.34% 17.37% 10.26% 11.83% 20.27% 23.36% 18.14% -
ROE 5.41% 5.77% 3.03% 3.46% 5.99% 12.51% 5.62% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.97 66.82 58.57 55.49 56.18 53.55 50.19 6.67%
EPS 11.41 11.72 5.87 6.56 11.39 12.51 9.11 3.81%
DPS 2.19 3.26 3.00 3.75 2.59 5.02 5.00 -12.84%
NAPS 2.11 2.03 1.94 1.90 1.90 1.00 1.62 4.49%
Adjusted Per Share Value based on latest NOSH - 330,326
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.76 66.52 58.52 55.33 56.13 53.56 50.25 6.11%
EPS 11.07 11.67 5.87 6.55 11.38 12.51 9.12 3.27%
DPS 2.12 3.25 3.00 3.75 2.59 5.02 5.00 -13.31%
NAPS 2.0468 2.021 1.9383 1.8946 1.8981 1.0002 1.6218 3.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.98 0.86 0.94 1.01 1.29 1.37 -
P/RPS 1.19 1.47 1.47 1.69 1.80 2.41 2.73 -12.91%
P/EPS 7.71 8.36 14.65 14.32 8.87 10.32 15.04 -10.52%
EY 12.97 11.96 6.83 6.98 11.28 9.69 6.65 11.76%
DY 2.49 3.33 3.49 3.99 2.56 3.89 3.65 -6.16%
P/NAPS 0.42 0.48 0.44 0.49 0.53 1.29 0.85 -11.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 22/08/11 25/08/10 06/08/09 22/08/08 02/08/07 24/08/06 -
Price 0.93 0.90 0.85 0.93 0.94 1.28 1.25 -
P/RPS 1.26 1.35 1.45 1.68 1.67 2.39 2.49 -10.72%
P/EPS 8.15 7.68 14.48 14.17 8.25 10.24 13.73 -8.31%
EY 12.27 13.02 6.91 7.06 12.12 9.77 7.29 9.05%
DY 2.36 3.63 3.53 4.03 2.76 3.92 4.00 -8.41%
P/NAPS 0.44 0.44 0.44 0.49 0.49 1.28 0.77 -8.89%

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