[PBA] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.39%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 189,258 184,077 185,760 175,243 162,646 159,164 147,926 4.19%
PBT 20,329 19,949 48,228 50,753 39,722 53,694 45,873 -12.67%
Tax -3,165 5,349 -5,508 -12,074 -9,287 -9,106 -12,402 -20.34%
NP 17,164 25,298 42,720 38,679 30,435 44,588 33,471 -10.52%
-
NP to SH 17,164 25,298 42,720 38,679 30,435 44,588 33,471 -10.52%
-
Tax Rate 15.57% -26.81% 11.42% 23.79% 23.38% 16.96% 27.04% -
Total Cost 172,094 158,779 143,040 136,564 132,211 114,576 114,455 7.03%
-
Net Worth 640,235 628,684 621,949 331,540 543,141 526,733 495,462 4.36%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 9,930 12,410 8,579 16,636 16,570 16,547 16,541 -8.14%
Div Payout % 57.86% 49.06% 20.08% 43.01% 54.45% 37.11% 49.42% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 640,235 628,684 621,949 331,540 543,141 526,733 495,462 4.36%
NOSH 331,728 332,637 330,823 331,540 331,183 331,278 330,308 0.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.07% 13.74% 23.00% 22.07% 18.71% 28.01% 22.63% -
ROE 2.68% 4.02% 6.87% 11.67% 5.60% 8.47% 6.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.05 55.34 56.15 52.86 49.11 48.05 44.78 4.11%
EPS 5.17 7.61 12.91 11.67 9.19 13.46 10.13 -10.60%
DPS 3.00 3.75 2.59 5.02 5.00 5.00 5.00 -8.15%
NAPS 1.93 1.89 1.88 1.00 1.64 1.59 1.50 4.28%
Adjusted Per Share Value based on latest NOSH - 331,540
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.13 55.57 56.08 52.90 49.10 48.05 44.65 4.19%
EPS 5.18 7.64 12.90 11.68 9.19 13.46 10.10 -10.52%
DPS 3.00 3.75 2.59 5.02 5.00 5.00 4.99 -8.12%
NAPS 1.9327 1.8978 1.8775 1.0008 1.6396 1.59 1.4956 4.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.90 0.95 1.02 1.20 1.35 1.57 1.71 -
P/RPS 1.58 1.72 1.82 2.27 2.75 3.27 3.82 -13.67%
P/EPS 17.39 12.49 7.90 10.29 14.69 11.66 16.88 0.49%
EY 5.75 8.01 12.66 9.72 6.81 8.57 5.93 -0.51%
DY 3.33 3.95 2.54 4.18 3.70 3.18 2.92 2.21%
P/NAPS 0.47 0.50 0.54 1.20 0.82 0.99 1.14 -13.72%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 12/05/09 22/05/08 24/05/07 18/05/06 26/05/05 11/05/04 -
Price 0.86 0.95 0.99 1.20 1.39 1.40 1.65 -
P/RPS 1.51 1.72 1.76 2.27 2.83 2.91 3.68 -13.79%
P/EPS 16.62 12.49 7.67 10.29 15.13 10.40 16.28 0.34%
EY 6.02 8.01 13.04 9.72 6.61 9.61 6.14 -0.32%
DY 3.49 3.95 2.62 4.18 3.60 3.57 3.03 2.38%
P/NAPS 0.45 0.50 0.53 1.20 0.85 0.88 1.10 -13.83%

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