[PBA] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.2%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 248,629 237,705 220,367 193,851 183,301 185,932 177,422 5.77%
PBT 22,825 35,228 45,724 24,440 14,979 42,429 51,753 -12.74%
Tax 6,837 6,000 -7,449 -4,556 6,706 -4,737 -10,315 -
NP 29,662 41,228 38,275 19,884 21,685 37,692 41,438 -5.41%
-
NP to SH 29,662 36,679 38,643 19,429 21,685 37,692 41,438 -5.41%
-
Tax Rate -29.95% -17.03% 16.29% 18.64% -44.77% 11.16% 19.93% -
Total Cost 218,967 196,477 182,092 173,967 161,616 148,240 135,984 8.25%
-
Net Worth 718,084 678,049 669,512 642,095 627,619 628,796 331,347 13.74%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 12,120 7,039 10,760 9,930 12,410 8,579 16,636 -5.13%
Div Payout % 40.86% 19.19% 27.85% 51.11% 57.23% 22.76% 40.15% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 718,084 678,049 669,512 642,095 627,619 628,796 331,347 13.74%
NOSH 330,914 321,350 329,809 330,977 330,326 330,945 331,347 -0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.93% 17.34% 17.37% 10.26% 11.83% 20.27% 23.36% -
ROE 4.13% 5.41% 5.77% 3.03% 3.46% 5.99% 12.51% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 75.13 73.97 66.82 58.57 55.49 56.18 53.55 5.80%
EPS 8.96 11.41 11.72 5.87 6.56 11.39 12.51 -5.40%
DPS 3.66 2.19 3.26 3.00 3.75 2.59 5.02 -5.12%
NAPS 2.17 2.11 2.03 1.94 1.90 1.90 1.00 13.76%
Adjusted Per Share Value based on latest NOSH - 330,977
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 75.05 71.76 66.52 58.52 55.33 56.13 53.56 5.77%
EPS 8.95 11.07 11.67 5.87 6.55 11.38 12.51 -5.42%
DPS 3.66 2.12 3.25 3.00 3.75 2.59 5.02 -5.12%
NAPS 2.1677 2.0468 2.021 1.9383 1.8946 1.8981 1.0002 13.74%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.89 0.88 0.98 0.86 0.94 1.01 1.29 -
P/RPS 1.18 1.19 1.47 1.47 1.69 1.80 2.41 -11.21%
P/EPS 9.93 7.71 8.36 14.65 14.32 8.87 10.32 -0.63%
EY 10.07 12.97 11.96 6.83 6.98 11.28 9.69 0.64%
DY 4.12 2.49 3.33 3.49 3.99 2.56 3.89 0.96%
P/NAPS 0.41 0.42 0.48 0.44 0.49 0.53 1.29 -17.37%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 16/08/13 14/08/12 22/08/11 25/08/10 06/08/09 22/08/08 02/08/07 -
Price 0.88 0.93 0.90 0.85 0.93 0.94 1.28 -
P/RPS 1.17 1.26 1.35 1.45 1.68 1.67 2.39 -11.21%
P/EPS 9.82 8.15 7.68 14.48 14.17 8.25 10.24 -0.69%
EY 10.19 12.27 13.02 6.91 7.06 12.12 9.77 0.70%
DY 4.16 2.36 3.63 3.53 4.03 2.76 3.92 0.99%
P/NAPS 0.41 0.44 0.44 0.44 0.49 0.49 1.28 -17.26%

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