[PBA] YoY TTM Result on 31-Dec-2009 [#4]

Stock

[PBA] PBA HOLDINGS BHD

Announcement Date

08-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -35.83%

YoY- -52.36%

Quarter Report

PBA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
TTM Result
Revenue	244,560	236,328	198,543	184,695	187,858	181,549	172,057	6.03%
YoY %	3.48%	19.03%	7.50%	-1.68%	3.48%	5.52%	-	-
Horiz. %	142.14%	137.35%	115.39%	107.35%	109.18%	105.52%	100.00%	-
PBT	23,733	42,404	30,830	15,821	27,585	51,595	46,913	-10.72%
YoY %	-44.03%	37.54%	94.87%	-42.65%	-46.54%	9.98%	-	-
Horiz. %	50.59%	90.39%	65.72%	33.72%	58.80%	109.98%	100.00%	-
Tax	5,303	3,293	-4,599	-1,004	3,519	-7,272	-10,556	-
YoY %	61.04%	171.60%	-358.07%	-128.53%	148.39%	31.11%	-	-
Horiz. %	-50.24%	-31.20%	43.57%	9.51%	-33.34%	68.89%	100.00%	-
NP	29,036	45,697	26,231	14,817	31,104	44,323	36,357	-3.67%
YoY %	-36.46%	74.21%	77.03%	-52.36%	-29.82%	21.91%	-	-
Horiz. %	79.86%	125.69%	72.15%	40.75%	85.55%	121.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,036	41,110	26,182	14,817	31,104	44,323	36,357	-3.67%
YoY %	-29.37%	57.02%	76.70%	-52.36%	-29.82%	21.91%	-	-
Horiz. %	79.86%	113.07%	72.01%	40.75%	85.55%	121.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.34%	-7.77%	14.92%	6.35%	-12.76%	14.09%	22.50%	-
YoY %	-187.52%	-152.08%	134.96%	149.76%	-190.56%	-37.38%	-	-
Horiz. %	-99.29%	-34.53%	66.31%	28.22%	-56.71%	62.62%	100.00%	-
Total Cost	215,524	190,631	172,312	169,878	156,754	137,226	135,700	8.00%
YoY %	13.06%	10.63%	1.43%	8.37%	14.23%	1.12%	-	-
Horiz. %	158.82%	140.48%	126.98%	125.19%	115.52%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,455	682,859	649,172	628,288	622,103	331,267	331,651	13.23%
YoY %	2.43%	5.19%	3.32%	0.99%	87.80%	-0.12%	-	-
Horiz. %	210.90%	205.90%	195.74%	189.44%	187.58%	99.88%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	12,120	7,039	10,760	9,930	12,410	8,579	16,636	-5.13%
YoY %	72.18%	-34.58%	8.36%	-19.98%	44.66%	-48.43%	-	-
Horiz. %	72.85%	42.31%	64.68%	59.69%	74.60%	51.57%	100.00%	-
Div Payout %	41.74%	17.12%	41.10%	67.02%	39.90%	19.36%	45.76%	-
YoY %	143.81%	-58.35%	-38.68%	67.97%	106.10%	-57.69%	-	-
Horiz. %	91.22%	37.41%	89.82%	146.46%	87.19%	42.31%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	699,455	682,859	649,172	628,288	622,103	331,267	331,651	13.23%
YoY %	2.43%	5.19%	3.32%	0.99%	87.80%	-0.12%	-	-
Horiz. %	210.90%	205.90%	195.74%	189.44%	187.58%	99.88%	100.00%	-
NOSH	331,495	331,485	331,210	330,677	330,906	331,267	331,651	-0.00%
YoY %	0.00%	0.08%	0.16%	-0.07%	-0.11%	-0.12%	-	-
Horiz. %	99.95%	99.95%	99.87%	99.71%	99.78%	99.88%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	11.87%	19.34%	13.21%	8.02%	16.56%	24.41%	21.13%	-
YoY %	-38.62%	46.40%	64.71%	-51.57%	-32.16%	15.52%	-	-
Horiz. %	56.18%	91.53%	62.52%	37.96%	78.37%	115.52%	100.00%	-
ROE	4.15%	6.02%	4.03%	2.36%	5.00%	13.38%	10.96%	-
YoY %	-31.06%	49.38%	70.76%	-52.80%	-62.63%	22.08%	-	-
Horiz. %	37.86%	54.93%	36.77%	21.53%	45.62%	122.08%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	73.77	71.29	59.94	55.85	56.77	54.80	51.88	6.03%
YoY %	3.48%	18.94%	7.32%	-1.62%	3.59%	5.63%	-	-
Horiz. %	142.19%	137.41%	115.54%	107.65%	109.43%	105.63%	100.00%	-
EPS	8.76	12.40	7.90	4.48	9.40	13.38	10.96	-3.66%
YoY %	-29.35%	56.96%	76.34%	-52.34%	-29.75%	22.08%	-	-
Horiz. %	79.93%	113.14%	72.08%	40.88%	85.77%	122.08%	100.00%	-
DPS	3.66	2.12	3.25	3.00	3.75	2.59	5.02	-5.12%
YoY %	72.64%	-34.77%	8.33%	-20.00%	44.79%	-48.41%	-	-
Horiz. %	72.91%	42.23%	64.74%	59.76%	74.70%	51.59%	100.00%	-
NAPS	2.11	2.06	1.96	1.90	1.88	1.00	1.00	13.23%
YoY %	2.43%	5.10%	3.16%	1.06%	88.00%	0.00%	-	-
Horiz. %	211.00%	206.00%	196.00%	190.00%	188.00%	100.00%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 330,677
RPS	73.82	71.34	59.93	55.75	56.71	54.80	51.94	6.02%
YoY %	3.48%	19.04%	7.50%	-1.69%	3.49%	5.51%	-	-
Horiz. %	142.13%	137.35%	115.38%	107.34%	109.18%	105.51%	100.00%	-
EPS	8.77	12.41	7.90	4.47	9.39	13.38	10.98	-3.67%
YoY %	-29.33%	57.09%	76.73%	-52.40%	-29.82%	21.86%	-	-
Horiz. %	79.87%	113.02%	71.95%	40.71%	85.52%	121.86%	100.00%	-
DPS	3.66	2.12	3.25	3.00	3.75	2.59	5.02	-5.12%
YoY %	72.64%	-34.77%	8.33%	-20.00%	44.79%	-48.41%	-	-
Horiz. %	72.91%	42.23%	64.74%	59.76%	74.70%	51.59%	100.00%	-
NAPS	2.1114	2.0613	1.9596	1.8966	1.8779	1.00	1.0012	13.22%
YoY %	2.43%	5.19%	3.32%	1.00%	87.79%	-0.12%	-	-
Horiz. %	210.89%	205.88%	195.73%	189.43%	187.56%	99.88%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	0.91	0.94	0.89	0.87	0.86	1.20	1.22	-
P/RPS	1.23	1.32	1.48	1.56	1.51	2.19	2.35	-10.21%
YoY %	-6.82%	-10.81%	-5.13%	3.31%	-31.05%	-6.81%	-	-
Horiz. %	52.34%	56.17%	62.98%	66.38%	64.26%	93.19%	100.00%	-
P/EPS	10.39	7.58	11.26	19.42	9.15	8.97	11.13	-1.13%
YoY %	37.07%	-32.68%	-42.02%	112.24%	2.01%	-19.41%	-	-
Horiz. %	93.35%	68.10%	101.17%	174.48%	82.21%	80.59%	100.00%	-
EY	9.63	13.19	8.88	5.15	10.93	11.15	8.99	1.15%
YoY %	-26.99%	48.54%	72.43%	-52.88%	-1.97%	24.03%	-	-
Horiz. %	107.12%	146.72%	98.78%	57.29%	121.58%	124.03%	100.00%	-
DY	4.02	2.26	3.65	3.45	4.36	2.16	4.11	-0.36%
YoY %	77.88%	-38.08%	5.80%	-20.87%	101.85%	-47.45%	-	-
Horiz. %	97.81%	54.99%	88.81%	83.94%	106.08%	52.55%	100.00%	-
P/NAPS	0.43	0.46	0.45	0.46	0.46	1.20	1.22	-15.94%
YoY %	-6.52%	2.22%	-2.17%	0.00%	-61.67%	-1.64%	-	-
Horiz. %	35.25%	37.70%	36.89%	37.70%	37.70%	98.36%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	20/02/13	29/02/12	18/02/11	08/02/10	12/02/09	04/02/08	13/02/07	-
Price	0.87	0.94	0.89	0.88	0.90	1.24	1.22	-
P/RPS	1.18	1.32	1.48	1.58	1.59	2.26	2.35	-10.83%
YoY %	-10.61%	-10.81%	-6.33%	-0.63%	-29.65%	-3.83%	-	-
Horiz. %	50.21%	56.17%	62.98%	67.23%	67.66%	96.17%	100.00%	-
P/EPS	9.93	7.58	11.26	19.64	9.57	9.27	11.13	-1.88%
YoY %	31.00%	-32.68%	-42.67%	105.22%	3.24%	-16.71%	-	-
Horiz. %	89.22%	68.10%	101.17%	176.46%	85.98%	83.29%	100.00%	-
EY	10.07	13.19	8.88	5.09	10.44	10.79	8.99	1.90%
YoY %	-23.65%	48.54%	74.46%	-51.25%	-3.24%	20.02%	-	-
Horiz. %	112.01%	146.72%	98.78%	56.62%	116.13%	120.02%	100.00%	-
DY	4.20	2.26	3.65	3.41	4.17	2.09	4.11	0.36%
YoY %	85.84%	-38.08%	7.04%	-18.23%	99.52%	-49.15%	-	-
Horiz. %	102.19%	54.99%	88.81%	82.97%	101.46%	50.85%	100.00%	-
P/NAPS	0.41	0.46	0.45	0.46	0.48	1.24	1.22	-16.60%
YoY %	-10.87%	2.22%	-2.17%	-4.17%	-61.29%	1.64%	-	-
Horiz. %	33.61%	37.70%	36.89%	37.70%	39.34%	101.64%	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