[PBA] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.85%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 336,798 325,984 345,223 325,685 323,256 325,555 268,009 3.87%
PBT 34,408 13,443 33,646 46,230 58,392 53,117 25,438 5.15%
Tax -10,728 -7,126 -133,430 -1,139 4,904 -9,037 -890 51.36%
NP 23,680 6,317 -99,784 45,091 63,296 44,080 24,548 -0.59%
-
NP to SH 23,680 6,317 -99,784 45,091 63,296 44,080 24,548 -0.59%
-
Tax Rate 31.18% 53.01% 396.57% 2.46% -8.40% 17.01% 3.50% -
Total Cost 313,118 319,667 445,007 280,594 259,960 281,475 243,461 4.27%
-
Net Worth 701,715 691,785 695,097 840,742 824,529 773,999 745,605 -1.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 7,447 11,584 11,585 13,240 13,243 12,422 12,030 -7.67%
Div Payout % 31.45% 183.39% 0.00% 29.36% 20.92% 28.18% 49.01% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 701,715 691,785 695,097 840,742 824,529 773,999 745,605 -1.00%
NOSH 331,270 331,270 331,270 331,270 331,136 330,769 331,380 -0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.03% 1.94% -28.90% 13.84% 19.58% 13.54% 9.16% -
ROE 3.37% 0.91% -14.36% 5.36% 7.68% 5.70% 3.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 101.75 98.49 104.30 98.39 97.62 98.42 80.88 3.89%
EPS 7.15 1.91 -30.15 13.62 19.11 13.33 7.41 -0.59%
DPS 2.25 3.50 3.50 4.00 4.00 3.75 3.63 -7.65%
NAPS 2.12 2.09 2.10 2.54 2.49 2.34 2.25 -0.98%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 101.67 98.40 104.21 98.31 97.58 98.27 80.90 3.87%
EPS 7.15 1.91 -30.12 13.61 19.11 13.31 7.41 -0.59%
DPS 2.25 3.50 3.50 4.00 4.00 3.75 3.63 -7.65%
NAPS 2.1183 2.0883 2.0983 2.5379 2.489 2.3365 2.2507 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.845 0.85 1.13 1.23 1.30 1.09 1.10 -
P/RPS 0.83 0.86 1.08 1.25 1.33 1.11 1.36 -7.89%
P/EPS 11.81 44.54 -3.75 9.03 6.80 8.18 14.85 -3.74%
EY 8.47 2.25 -26.68 11.08 14.70 12.23 6.73 3.90%
DY 2.66 4.12 3.10 3.25 3.08 3.44 3.30 -3.52%
P/NAPS 0.40 0.41 0.54 0.48 0.52 0.47 0.49 -3.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 28/08/19 27/08/18 29/08/17 30/08/16 28/08/15 -
Price 0.835 0.86 1.10 1.19 1.26 1.08 0.95 -
P/RPS 0.82 0.87 1.05 1.21 1.29 1.10 1.17 -5.74%
P/EPS 11.67 45.06 -3.65 8.74 6.59 8.10 12.82 -1.55%
EY 8.57 2.22 -27.41 11.45 15.17 12.34 7.80 1.57%
DY 2.69 4.07 3.18 3.36 3.17 3.47 3.82 -5.67%
P/NAPS 0.39 0.41 0.52 0.47 0.51 0.46 0.42 -1.22%

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