[PBA] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 153,737 148,969 150,902 31,868 68.88%
PBT 49,641 51,106 61,031 18,217 39.63%
Tax -9,806 -10,475 -10,497 -3,698 38.37%
NP 39,835 40,631 50,534 14,519 39.95%
-
NP to SH 39,835 40,631 50,534 14,519 39.95%
-
Tax Rate 19.75% 20.50% 17.20% 20.30% -
Total Cost 113,902 108,338 100,368 17,349 87.14%
-
Net Worth 512,858 489,623 447,915 295,884 20.10%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,547 16,541 4,765 573 206.48%
Div Payout % 41.54% 40.71% 9.43% 3.95% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 512,858 489,623 447,915 295,884 20.10%
NOSH 330,876 330,826 317,670 229,368 12.97%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 25.91% 27.27% 33.49% 45.56% -
ROE 7.77% 8.30% 11.28% 4.91% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 46.46 45.03 47.50 13.89 49.49%
EPS 12.04 12.28 15.91 6.33 23.87%
DPS 5.00 5.00 1.50 0.25 171.19%
NAPS 1.55 1.48 1.41 1.29 6.30%
Adjusted Per Share Value based on latest NOSH - 229,368
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 46.41 44.97 45.55 9.62 68.89%
EPS 12.02 12.27 15.25 4.38 39.96%
DPS 5.00 4.99 1.44 0.17 208.36%
NAPS 1.5482 1.478 1.3521 0.8932 20.10%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/04 31/12/03 31/12/02 - -
Price 1.82 1.84 1.25 0.00 -
P/RPS 3.92 4.09 2.63 0.00 -
P/EPS 15.12 14.98 7.86 0.00 -
EY 6.61 6.67 12.73 0.00 -
DY 2.75 2.72 1.20 0.00 -
P/NAPS 1.17 1.24 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/05 24/02/04 26/02/03 - -
Price 1.67 1.73 1.17 0.00 -
P/RPS 3.59 3.84 2.46 0.00 -
P/EPS 13.87 14.09 7.35 0.00 -
EY 7.21 7.10 13.60 0.00 -
DY 2.99 2.89 1.28 0.00 -
P/NAPS 1.08 1.17 0.83 0.00 -

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
Post a Comment