[PBA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.12%
YoY- -19.6%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 172,057 162,618 153,737 148,969 150,902 31,868 40.08%
PBT 46,913 42,483 49,641 51,106 61,031 18,217 20.81%
Tax -10,556 -10,058 -9,806 -10,475 -10,497 -3,698 23.32%
NP 36,357 32,425 39,835 40,631 50,534 14,519 20.13%
-
NP to SH 36,357 32,425 39,835 40,631 50,534 14,519 20.13%
-
Tax Rate 22.50% 23.68% 19.75% 20.50% 17.20% 20.30% -
Total Cost 135,700 130,193 113,902 108,338 100,368 17,349 50.85%
-
Net Worth 331,651 331,813 512,858 489,623 447,915 295,884 2.30%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,636 16,570 16,547 16,541 4,765 573 96.07%
Div Payout % 45.76% 51.10% 41.54% 40.71% 9.43% 3.95% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 331,651 331,813 512,858 489,623 447,915 295,884 2.30%
NOSH 331,651 331,813 330,876 330,826 317,670 229,368 7.64%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.13% 19.94% 25.91% 27.27% 33.49% 45.56% -
ROE 10.96% 9.77% 7.77% 8.30% 11.28% 4.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.88 49.01 46.46 45.03 47.50 13.89 30.13%
EPS 10.96 9.77 12.04 12.28 15.91 6.33 11.59%
DPS 5.02 5.00 5.00 5.00 1.50 0.25 82.14%
NAPS 1.00 1.00 1.55 1.48 1.41 1.29 -4.96%
Adjusted Per Share Value based on latest NOSH - 330,826
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.94 49.09 46.41 44.97 45.55 9.62 40.08%
EPS 10.98 9.79 12.02 12.27 15.25 4.38 20.16%
DPS 5.02 5.00 5.00 4.99 1.44 0.17 96.73%
NAPS 1.0012 1.0016 1.5482 1.478 1.3521 0.8932 2.30%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 1.22 1.50 1.82 1.84 1.25 0.00 -
P/RPS 2.35 3.06 3.92 4.09 2.63 0.00 -
P/EPS 11.13 15.35 15.12 14.98 7.86 0.00 -
EY 8.99 6.51 6.61 6.67 12.73 0.00 -
DY 4.11 3.33 2.75 2.72 1.20 0.00 -
P/NAPS 1.22 1.50 1.17 1.24 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 13/02/07 16/02/06 22/02/05 24/02/04 26/02/03 - -
Price 1.22 1.47 1.67 1.73 1.17 0.00 -
P/RPS 2.35 3.00 3.59 3.84 2.46 0.00 -
P/EPS 11.13 15.04 13.87 14.09 7.35 0.00 -
EY 8.99 6.65 7.21 7.10 13.60 0.00 -
DY 4.11 3.40 2.99 2.89 1.28 0.00 -
P/NAPS 1.22 1.47 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