[PBA] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -10.37%
YoY- -29.82%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 236,328 198,543 184,695 187,858 181,549 172,057 162,618 6.42%
PBT 42,404 30,830 15,821 27,585 51,595 46,913 42,483 -0.03%
Tax 3,293 -4,599 -1,004 3,519 -7,272 -10,556 -10,058 -
NP 45,697 26,231 14,817 31,104 44,323 36,357 32,425 5.88%
-
NP to SH 41,110 26,182 14,817 31,104 44,323 36,357 32,425 4.03%
-
Tax Rate -7.77% 14.92% 6.35% -12.76% 14.09% 22.50% 23.68% -
Total Cost 190,631 172,312 169,878 156,754 137,226 135,700 130,193 6.55%
-
Net Worth 682,859 649,172 628,288 622,103 331,267 331,651 331,813 12.77%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,039 10,760 9,930 12,410 8,579 16,636 16,570 -13.29%
Div Payout % 17.12% 41.10% 67.02% 39.90% 19.36% 45.76% 51.10% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 682,859 649,172 628,288 622,103 331,267 331,651 331,813 12.77%
NOSH 331,485 331,210 330,677 330,906 331,267 331,651 331,813 -0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.34% 13.21% 8.02% 16.56% 24.41% 21.13% 19.94% -
ROE 6.02% 4.03% 2.36% 5.00% 13.38% 10.96% 9.77% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 71.29 59.94 55.85 56.77 54.80 51.88 49.01 6.44%
EPS 12.40 7.90 4.48 9.40 13.38 10.96 9.77 4.05%
DPS 2.12 3.25 3.00 3.75 2.59 5.02 5.00 -13.31%
NAPS 2.06 1.96 1.90 1.88 1.00 1.00 1.00 12.79%
Adjusted Per Share Value based on latest NOSH - 330,906
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 71.34 59.93 55.75 56.71 54.80 51.94 49.09 6.42%
EPS 12.41 7.90 4.47 9.39 13.38 10.98 9.79 4.02%
DPS 2.12 3.25 3.00 3.75 2.59 5.02 5.00 -13.31%
NAPS 2.0613 1.9596 1.8966 1.8779 1.00 1.0012 1.0016 12.77%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.94 0.89 0.87 0.86 1.20 1.22 1.50 -
P/RPS 1.32 1.48 1.56 1.51 2.19 2.35 3.06 -13.06%
P/EPS 7.58 11.26 19.42 9.15 8.97 11.13 15.35 -11.09%
EY 13.19 8.88 5.15 10.93 11.15 8.99 6.51 12.48%
DY 2.26 3.65 3.45 4.36 2.16 4.11 3.33 -6.25%
P/NAPS 0.46 0.45 0.46 0.46 1.20 1.22 1.50 -17.87%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 18/02/11 08/02/10 12/02/09 04/02/08 13/02/07 16/02/06 -
Price 0.94 0.89 0.88 0.90 1.24 1.22 1.47 -
P/RPS 1.32 1.48 1.58 1.59 2.26 2.35 3.00 -12.78%
P/EPS 7.58 11.26 19.64 9.57 9.27 11.13 15.04 -10.78%
EY 13.19 8.88 5.09 10.44 10.79 8.99 6.65 12.08%
DY 2.26 3.65 3.41 4.17 2.09 4.11 3.40 -6.57%
P/NAPS 0.46 0.45 0.46 0.48 1.24 1.22 1.47 -17.59%

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