[PBA] YoY TTM Result on 30-Jun-2020 [#2]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

26-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -56.57%

YoY- 106.33%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	346,164	338,046	336,798	325,984	345,223	325,685	323,256	1.14%
YoY %	2.40%	0.37%	3.32%	-5.57%	6.00%	0.75%	-	-
Horiz. %	107.09%	104.58%	104.19%	100.84%	106.80%	100.75%	100.00%	-
PBT	-2,278	40,179	34,408	13,443	33,646	46,230	58,392	-
YoY %	-105.67%	16.77%	155.95%	-60.05%	-27.22%	-20.83%	-	-
Horiz. %	-3.90%	68.81%	58.93%	23.02%	57.62%	79.17%	100.00%	-
Tax	35,581	10,988	-10,728	-7,126	-133,430	-1,139	4,904	39.11%
YoY %	223.82%	202.42%	-50.55%	94.66%	-11,614.66%	-123.23%	-	-
Horiz. %	725.55%	224.06%	-218.76%	-145.31%	-2,720.84%	-23.23%	100.00%	-
NP	33,303	51,167	23,680	6,317	-99,784	45,091	63,296	-10.14%
YoY %	-34.91%	116.08%	274.86%	106.33%	-321.29%	-28.76%	-	-
Horiz. %	52.61%	80.84%	37.41%	9.98%	-157.65%	71.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,303	51,167	23,680	6,317	-99,784	45,091	63,296	-10.14%
YoY %	-34.91%	116.08%	274.86%	106.33%	-321.29%	-28.76%	-	-
Horiz. %	52.61%	80.84%	37.41%	9.98%	-157.65%	71.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-27.35%	31.18%	53.01%	396.57%	2.46%	-8.40%	-
YoY %	-	-187.72%	-41.18%	-86.63%	16,020.73%	129.29%	-	-
Horiz. %	-	325.60%	-371.19%	-631.07%	-4,721.07%	-29.29%	100.00%	-
Total Cost	312,861	286,879	313,118	319,667	445,007	280,594	259,960	3.13%
YoY %	9.06%	-8.38%	-2.05%	-28.17%	58.59%	7.94%	-	-
Horiz. %	120.35%	110.36%	120.45%	122.97%	171.18%	107.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	921,098	764,603	701,715	691,785	695,097	840,742	824,529	1.86%
YoY %	20.47%	8.96%	1.44%	-0.48%	-17.32%	1.97%	-	-
Horiz. %	111.71%	92.73%	85.10%	83.90%	84.30%	101.97%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	9,929	7,447	7,447	11,584	11,585	13,240	13,243	-4.68%
YoY %	33.33%	0.00%	-35.71%	-0.01%	-12.50%	-0.02%	-	-
Horiz. %	74.98%	56.23%	56.23%	87.47%	87.48%	99.98%	100.00%	-
Div Payout %	29.82%	14.56%	31.45%	183.39%	0.00%	29.36%	20.92%	-
YoY %	104.81%	-53.70%	-82.85%	0.00%	0.00%	40.34%	-	-
Horiz. %	142.54%	69.60%	150.33%	876.63%	0.00%	140.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	921,098	764,603	701,715	691,785	695,097	840,742	824,529	1.86%
YoY %	20.47%	8.96%	1.44%	-0.48%	-17.32%	1.97%	-	-
Horiz. %	111.71%	92.73%	85.10%	83.90%	84.30%	101.97%	100.00%	-
NOSH	331,270	331,270	331,270	331,270	331,270	331,270	331,136	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%	-	-
Horiz. %	100.04%	100.04%	100.04%	100.04%	100.04%	100.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	9.62%	15.14%	7.03%	1.94%	-28.90%	13.84%	19.58%	-
YoY %	-36.46%	115.36%	262.37%	106.71%	-308.82%	-29.32%	-	-
Horiz. %	49.13%	77.32%	35.90%	9.91%	-147.60%	70.68%	100.00%	-
ROE	3.62%	6.69%	3.37%	0.91%	-14.36%	5.36%	7.68%	-
YoY %	-45.89%	98.52%	270.33%	106.34%	-367.91%	-30.21%	-	-
Horiz. %	47.14%	87.11%	43.88%	11.85%	-186.98%	69.79%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	104.58	102.13	101.75	98.49	104.30	98.39	97.62	1.15%
YoY %	2.40%	0.37%	3.31%	-5.57%	6.01%	0.79%	-	-
Horiz. %	107.13%	104.62%	104.23%	100.89%	106.84%	100.79%	100.00%	-
EPS	10.06	15.46	7.15	1.91	-30.15	13.62	19.11	-10.13%
YoY %	-34.93%	116.22%	274.35%	106.33%	-321.37%	-28.73%	-	-
Horiz. %	52.64%	80.90%	37.41%	9.99%	-157.77%	71.27%	100.00%	-
DPS	3.00	2.25	2.25	3.50	3.50	4.00	4.00	-4.67%
YoY %	33.33%	0.00%	-35.71%	0.00%	-12.50%	0.00%	-	-
Horiz. %	75.00%	56.25%	56.25%	87.50%	87.50%	100.00%	100.00%	-
NAPS	2.7828	2.31	2.12	2.09	2.10	2.54	2.49	1.86%
YoY %	20.47%	8.96%	1.44%	-0.48%	-17.32%	2.01%	-	-
Horiz. %	111.76%	92.77%	85.14%	83.94%	84.34%	102.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 331,270
RPS	104.50	102.05	101.67	98.40	104.21	98.31	97.58	1.14%
YoY %	2.40%	0.37%	3.32%	-5.58%	6.00%	0.75%	-	-
Horiz. %	107.09%	104.58%	104.19%	100.84%	106.79%	100.75%	100.00%	-
EPS	10.05	15.45	7.15	1.91	-30.12	13.61	19.11	-10.15%
YoY %	-34.95%	116.08%	274.35%	106.34%	-321.31%	-28.78%	-	-
Horiz. %	52.59%	80.85%	37.41%	9.99%	-157.61%	71.22%	100.00%	-
DPS	3.00	2.25	2.25	3.50	3.50	4.00	4.00	-4.67%
YoY %	33.33%	0.00%	-35.71%	0.00%	-12.50%	0.00%	-	-
Horiz. %	75.00%	56.25%	56.25%	87.50%	87.50%	100.00%	100.00%	-
NAPS	2.7805	2.3081	2.1183	2.0883	2.0983	2.5379	2.489	1.86%
YoY %	20.47%	8.96%	1.44%	-0.48%	-17.32%	1.96%	-	-
Horiz. %	111.71%	92.73%	85.11%	83.90%	84.30%	101.96%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.81	0.785	0.845	0.85	1.13	1.23	1.30	-
P/RPS	0.77	0.77	0.83	0.86	1.08	1.25	1.33	-8.70%
YoY %	0.00%	-7.23%	-3.49%	-20.37%	-13.60%	-6.02%	-	-
Horiz. %	57.89%	57.89%	62.41%	64.66%	81.20%	93.98%	100.00%	-
P/EPS	8.05	5.08	11.81	44.54	-3.75	9.03	6.80	2.85%
YoY %	58.46%	-56.99%	-73.48%	1,287.73%	-141.53%	32.79%	-	-
Horiz. %	118.38%	74.71%	173.68%	655.00%	-55.15%	132.79%	100.00%	-
EY	12.42	19.69	8.47	2.25	-26.68	11.08	14.70	-2.76%
YoY %	-36.92%	132.47%	276.44%	108.43%	-340.79%	-24.63%	-	-
Horiz. %	84.49%	133.95%	57.62%	15.31%	-181.50%	75.37%	100.00%	-
DY	3.70	2.87	2.66	4.12	3.10	3.25	3.08	3.10%
YoY %	28.92%	7.89%	-35.44%	32.90%	-4.62%	5.52%	-	-
Horiz. %	120.13%	93.18%	86.36%	133.77%	100.65%	105.52%	100.00%	-
P/NAPS	0.29	0.34	0.40	0.41	0.54	0.48	0.52	-9.26%
YoY %	-14.71%	-15.00%	-2.44%	-24.07%	12.50%	-7.69%	-	-
Horiz. %	55.77%	65.38%	76.92%	78.85%	103.85%	92.31%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	24/08/22	25/08/21	26/08/20	28/08/19	27/08/18	29/08/17	-
Price	0.83	0.765	0.835	0.86	1.10	1.19	1.26	-
P/RPS	0.79	0.75	0.82	0.87	1.05	1.21	1.29	-7.84%
YoY %	5.33%	-8.54%	-5.75%	-17.14%	-13.22%	-6.20%	-	-
Horiz. %	61.24%	58.14%	63.57%	67.44%	81.40%	93.80%	100.00%	-
P/EPS	8.25	4.95	11.67	45.06	-3.65	8.74	6.59	3.81%
YoY %	66.67%	-57.58%	-74.10%	1,334.52%	-141.76%	32.63%	-	-
Horiz. %	125.19%	75.11%	177.09%	683.76%	-55.39%	132.63%	100.00%	-
EY	12.12	20.21	8.57	2.22	-27.41	11.45	15.17	-3.67%
YoY %	-40.03%	135.82%	286.04%	108.10%	-339.39%	-24.52%	-	-
Horiz. %	79.89%	133.22%	56.49%	14.63%	-180.69%	75.48%	100.00%	-
DY	3.61	2.94	2.69	4.07	3.18	3.36	3.17	2.18%
YoY %	22.79%	9.29%	-33.91%	27.99%	-5.36%	5.99%	-	-
Horiz. %	113.88%	92.74%	84.86%	128.39%	100.32%	105.99%	100.00%	-
P/NAPS	0.30	0.33	0.39	0.41	0.52	0.47	0.51	-8.46%
YoY %	-9.09%	-15.38%	-4.88%	-21.15%	10.64%	-7.84%	-	-
Horiz. %	58.82%	64.71%	76.47%	80.39%	101.96%	92.16%	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