[PBA] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

22-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -10.47%

YoY- -15.8%

Quarter Report

PBAHB_Interim Financial Result Q2 2014.pdf

Latest QR

Upcoming QR

PBA's Result

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	323,256	325,555	268,009	258,010	248,629	237,705	220,367	6.58%
YoY %	-0.71%	21.47%	3.88%	3.77%	4.60%	7.87%	-	-
Horiz. %	146.69%	147.73%	121.62%	117.08%	112.82%	107.87%	100.00%	-
PBT	58,392	53,117	25,438	23,409	22,825	35,228	45,724	4.15%
YoY %	9.93%	108.81%	8.67%	2.56%	-35.21%	-22.96%	-	-
Horiz. %	127.71%	116.17%	55.63%	51.20%	49.92%	77.04%	100.00%	-
Tax	4,904	-9,037	-890	1,565	6,837	6,000	-7,449	-
YoY %	154.27%	-915.39%	-156.87%	-77.11%	13.95%	180.55%	-	-
Horiz. %	-65.83%	121.32%	11.95%	-21.01%	-91.78%	-80.55%	100.00%	-
NP	63,296	44,080	24,548	24,974	29,662	41,228	38,275	8.73%
YoY %	43.59%	79.57%	-1.71%	-15.80%	-28.05%	7.72%	-	-
Horiz. %	165.37%	115.17%	64.14%	65.25%	77.50%	107.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,296	44,080	24,548	24,974	29,662	36,679	38,643	8.56%
YoY %	43.59%	79.57%	-1.71%	-15.80%	-19.13%	-5.08%	-	-
Horiz. %	163.80%	114.07%	63.53%	64.63%	76.76%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-8.40%	17.01%	3.50%	-6.69%	-29.95%	-17.03%	16.29%	-
YoY %	-149.38%	386.00%	152.32%	77.66%	-75.87%	-204.54%	-	-
Horiz. %	-51.57%	104.42%	21.49%	-41.07%	-183.86%	-104.54%	100.00%	-
Total Cost	259,960	281,475	243,461	233,036	218,967	196,477	182,092	6.10%
YoY %	-7.64%	15.61%	4.47%	6.43%	11.45%	7.90%	-	-
Horiz. %	142.76%	154.58%	133.70%	127.98%	120.25%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	824,529	773,999	745,605	730,532	718,084	678,049	669,512	3.52%
YoY %	6.53%	3.81%	2.06%	1.73%	5.90%	1.28%	-	-
Horiz. %	123.15%	115.61%	111.37%	109.11%	107.25%	101.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	13,243	12,422	12,030	11,860	12,120	7,039	10,760	3.51%
YoY %	6.61%	3.26%	1.43%	-2.15%	72.18%	-34.58%	-	-
Horiz. %	123.08%	115.45%	111.80%	110.22%	112.64%	65.42%	100.00%	-
Div Payout %	20.92%	28.18%	49.01%	47.49%	40.86%	19.19%	27.85%	-
YoY %	-25.76%	-42.50%	3.20%	16.23%	112.92%	-31.10%	-	-
Horiz. %	75.12%	101.18%	175.98%	170.52%	146.71%	68.90%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	824,529	773,999	745,605	730,532	718,084	678,049	669,512	3.52%
YoY %	6.53%	3.81%	2.06%	1.73%	5.90%	1.28%	-	-
Horiz. %	123.15%	115.61%	111.37%	109.11%	107.25%	101.28%	100.00%	-
NOSH	331,136	330,769	331,380	330,557	330,914	321,350	329,809	0.06%
YoY %	0.11%	-0.18%	0.25%	-0.11%	2.98%	-2.56%	-	-
Horiz. %	100.40%	100.29%	100.48%	100.23%	100.34%	97.44%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	19.58%	13.54%	9.16%	9.68%	11.93%	17.34%	17.37%	-
YoY %	44.61%	47.82%	-5.37%	-18.86%	-31.20%	-0.17%	-	-
Horiz. %	112.72%	77.95%	52.73%	55.73%	68.68%	99.83%	100.00%	-
ROE	7.68%	5.70%	3.29%	3.42%	4.13%	5.41%	5.77%	-
YoY %	34.74%	73.25%	-3.80%	-17.19%	-23.66%	-6.24%	-	-
Horiz. %	133.10%	98.79%	57.02%	59.27%	71.58%	93.76%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	97.62	98.42	80.88	78.05	75.13	73.97	66.82	6.51%
YoY %	-0.81%	21.69%	3.63%	3.89%	1.57%	10.70%	-	-
Horiz. %	146.09%	147.29%	121.04%	116.81%	112.44%	110.70%	100.00%	-
EPS	19.11	13.33	7.41	7.56	8.96	11.41	11.72	8.48%
YoY %	43.36%	79.89%	-1.98%	-15.63%	-21.47%	-2.65%	-	-
Horiz. %	163.05%	113.74%	63.23%	64.51%	76.45%	97.35%	100.00%	-
DPS	4.00	3.75	3.63	3.59	3.66	2.19	3.26	3.46%
YoY %	6.67%	3.31%	1.11%	-1.91%	67.12%	-32.82%	-	-
Horiz. %	122.70%	115.03%	111.35%	110.12%	112.27%	67.18%	100.00%	-
NAPS	2.49	2.34	2.25	2.21	2.17	2.11	2.03	3.45%
YoY %	6.41%	4.00%	1.81%	1.84%	2.84%	3.94%	-	-
Horiz. %	122.66%	115.27%	110.84%	108.87%	106.90%	103.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 330,557
RPS	97.58	98.27	80.90	77.89	75.05	71.76	66.52	6.58%
YoY %	-0.70%	21.47%	3.86%	3.78%	4.58%	7.88%	-	-
Horiz. %	146.69%	147.73%	121.62%	117.09%	112.82%	107.88%	100.00%	-
EPS	19.11	13.31	7.41	7.54	8.95	11.07	11.67	8.55%
YoY %	43.58%	79.62%	-1.72%	-15.75%	-19.15%	-5.14%	-	-
Horiz. %	163.75%	114.05%	63.50%	64.61%	76.69%	94.86%	100.00%	-
DPS	4.00	3.75	3.63	3.58	3.66	2.12	3.25	3.51%
YoY %	6.67%	3.31%	1.40%	-2.19%	72.64%	-34.77%	-	-
Horiz. %	123.08%	115.38%	111.69%	110.15%	112.62%	65.23%	100.00%	-
NAPS	2.489	2.3365	2.2507	2.2052	2.1677	2.0468	2.021	3.52%
YoY %	6.53%	3.81%	2.06%	1.73%	5.91%	1.28%	-	-
Horiz. %	123.16%	115.61%	111.37%	109.11%	107.26%	101.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.30	1.09	1.10	1.40	0.89	0.88	0.98	-
P/RPS	1.33	1.11	1.36	1.79	1.18	1.19	1.47	-1.65%
YoY %	19.82%	-18.38%	-24.02%	51.69%	-0.84%	-19.05%	-	-
Horiz. %	90.48%	75.51%	92.52%	121.77%	80.27%	80.95%	100.00%	-
P/EPS	6.80	8.18	14.85	18.53	9.93	7.71	8.36	-3.38%
YoY %	-16.87%	-44.92%	-19.86%	86.61%	28.79%	-7.78%	-	-
Horiz. %	81.34%	97.85%	177.63%	221.65%	118.78%	92.22%	100.00%	-
EY	14.70	12.23	6.73	5.40	10.07	12.97	11.96	3.49%
YoY %	20.20%	81.72%	24.63%	-46.38%	-22.36%	8.44%	-	-
Horiz. %	122.91%	102.26%	56.27%	45.15%	84.20%	108.44%	100.00%	-
DY	3.08	3.44	3.30	2.56	4.12	2.49	3.33	-1.29%
YoY %	-10.47%	4.24%	28.91%	-37.86%	65.46%	-25.23%	-	-
Horiz. %	92.49%	103.30%	99.10%	76.88%	123.72%	74.77%	100.00%	-
P/NAPS	0.52	0.47	0.49	0.63	0.41	0.42	0.48	1.34%
YoY %	10.64%	-4.08%	-22.22%	53.66%	-2.38%	-12.50%	-	-
Horiz. %	108.33%	97.92%	102.08%	131.25%	85.42%	87.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/08/16	28/08/15	22/08/14	16/08/13	14/08/12	22/08/11	-
Price	1.26	1.08	0.95	1.18	0.88	0.93	0.90	-
P/RPS	1.29	1.10	1.17	1.51	1.17	1.26	1.35	-0.75%
YoY %	17.27%	-5.98%	-22.52%	29.06%	-7.14%	-6.67%	-	-
Horiz. %	95.56%	81.48%	86.67%	111.85%	86.67%	93.33%	100.00%	-
P/EPS	6.59	8.10	12.82	15.62	9.82	8.15	7.68	-2.51%
YoY %	-18.64%	-36.82%	-17.93%	59.06%	20.49%	6.12%	-	-
Horiz. %	85.81%	105.47%	166.93%	203.39%	127.86%	106.12%	100.00%	-
EY	15.17	12.34	7.80	6.40	10.19	12.27	13.02	2.57%
YoY %	22.93%	58.21%	21.88%	-37.19%	-16.95%	-5.76%	-	-
Horiz. %	116.51%	94.78%	59.91%	49.16%	78.26%	94.24%	100.00%	-
DY	3.17	3.47	3.82	3.04	4.16	2.36	3.63	-2.23%
YoY %	-8.65%	-9.16%	25.66%	-26.92%	76.27%	-34.99%	-	-
Horiz. %	87.33%	95.59%	105.23%	83.75%	114.60%	65.01%	100.00%	-
P/NAPS	0.51	0.46	0.42	0.53	0.41	0.44	0.44	2.48%
YoY %	10.87%	9.52%	-20.75%	29.27%	-6.82%	0.00%	-	-
Horiz. %	115.91%	104.55%	95.45%	120.45%	93.18%	100.00%	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