[PBA] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.48%
YoY- 21.91%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 198,543 184,695 187,858 181,549 172,057 162,618 153,737 4.35%
PBT 30,830 15,821 27,585 51,595 46,913 42,483 49,641 -7.62%
Tax -4,599 -1,004 3,519 -7,272 -10,556 -10,058 -9,806 -11.85%
NP 26,231 14,817 31,104 44,323 36,357 32,425 39,835 -6.72%
-
NP to SH 26,182 14,817 31,104 44,323 36,357 32,425 39,835 -6.75%
-
Tax Rate 14.92% 6.35% -12.76% 14.09% 22.50% 23.68% 19.75% -
Total Cost 172,312 169,878 156,754 137,226 135,700 130,193 113,902 7.13%
-
Net Worth 649,172 628,288 622,103 331,267 331,651 331,813 512,858 4.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10,760 9,930 12,410 8,579 16,636 16,570 16,547 -6.91%
Div Payout % 41.10% 67.02% 39.90% 19.36% 45.76% 51.10% 41.54% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 649,172 628,288 622,103 331,267 331,651 331,813 512,858 4.00%
NOSH 331,210 330,677 330,906 331,267 331,651 331,813 330,876 0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.21% 8.02% 16.56% 24.41% 21.13% 19.94% 25.91% -
ROE 4.03% 2.36% 5.00% 13.38% 10.96% 9.77% 7.77% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.94 55.85 56.77 54.80 51.88 49.01 46.46 4.33%
EPS 7.90 4.48 9.40 13.38 10.96 9.77 12.04 -6.77%
DPS 3.25 3.00 3.75 2.59 5.02 5.00 5.00 -6.92%
NAPS 1.96 1.90 1.88 1.00 1.00 1.00 1.55 3.98%
Adjusted Per Share Value based on latest NOSH - 331,267
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 59.93 55.75 56.71 54.80 51.94 49.09 46.41 4.35%
EPS 7.90 4.47 9.39 13.38 10.98 9.79 12.02 -6.75%
DPS 3.25 3.00 3.75 2.59 5.02 5.00 5.00 -6.92%
NAPS 1.9596 1.8966 1.8779 1.00 1.0012 1.0016 1.5482 4.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.89 0.87 0.86 1.20 1.22 1.50 1.82 -
P/RPS 1.48 1.56 1.51 2.19 2.35 3.06 3.92 -14.97%
P/EPS 11.26 19.42 9.15 8.97 11.13 15.35 15.12 -4.79%
EY 8.88 5.15 10.93 11.15 8.99 6.51 6.61 5.04%
DY 3.65 3.45 4.36 2.16 4.11 3.33 2.75 4.82%
P/NAPS 0.45 0.46 0.46 1.20 1.22 1.50 1.17 -14.71%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 08/02/10 12/02/09 04/02/08 13/02/07 16/02/06 22/02/05 -
Price 0.89 0.88 0.90 1.24 1.22 1.47 1.67 -
P/RPS 1.48 1.58 1.59 2.26 2.35 3.00 3.59 -13.72%
P/EPS 11.26 19.64 9.57 9.27 11.13 15.04 13.87 -3.41%
EY 8.88 5.09 10.44 10.79 8.99 6.65 7.21 3.53%
DY 3.65 3.41 4.17 2.09 4.11 3.40 2.99 3.37%
P/NAPS 0.45 0.46 0.48 1.24 1.22 1.47 1.08 -13.57%

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