[PBA] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 97.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 159,164 147,926 148,084 70,949 30.87%
PBT 53,694 45,873 55,618 36,881 13.32%
Tax -9,106 -12,402 -6,715 -8,220 3.46%
NP 44,588 33,471 48,903 28,661 15.85%
-
NP to SH 44,588 33,471 48,903 28,661 15.85%
-
Tax Rate 16.96% 27.04% 12.07% 22.29% -
Total Cost 114,576 114,455 99,181 42,288 39.36%
-
Net Worth 526,733 495,462 463,370 375,253 11.95%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 16,547 16,541 4,765 573 206.48%
Div Payout % 37.11% 49.42% 9.74% 2.00% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 526,733 495,462 463,370 375,253 11.95%
NOSH 331,278 330,308 330,978 280,039 5.75%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 28.01% 22.63% 33.02% 40.40% -
ROE 8.47% 6.76% 10.55% 7.64% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 48.05 44.78 44.74 25.34 23.74%
EPS 13.46 10.13 14.78 10.23 9.56%
DPS 5.00 5.00 1.44 0.20 192.11%
NAPS 1.59 1.50 1.40 1.34 5.86%
Adjusted Per Share Value based on latest NOSH - 280,039
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 48.05 44.65 44.70 21.42 30.87%
EPS 13.46 10.10 14.76 8.65 15.86%
DPS 5.00 4.99 1.44 0.17 208.36%
NAPS 1.59 1.4956 1.3988 1.1328 11.95%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/05 31/03/04 31/03/03 - -
Price 1.57 1.71 1.12 0.00 -
P/RPS 3.27 3.82 2.50 0.00 -
P/EPS 11.66 16.88 7.58 0.00 -
EY 8.57 5.93 13.19 0.00 -
DY 3.18 2.92 1.29 0.00 -
P/NAPS 0.99 1.14 0.80 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/05 11/05/04 12/05/03 - -
Price 1.40 1.65 1.25 0.00 -
P/RPS 2.91 3.68 2.79 0.00 -
P/EPS 10.40 16.28 8.46 0.00 -
EY 9.61 6.14 11.82 0.00 -
DY 3.57 3.03 1.15 0.00 -
P/NAPS 0.88 1.10 0.89 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