[PBA] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.84%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 245,305 241,034 206,002 189,258 184,077 185,760 175,243 5.76%
PBT 22,225 39,346 37,418 20,329 19,949 48,228 50,753 -12.84%
Tax 6,510 3,733 -5,526 -3,165 5,349 -5,508 -12,074 -
NP 28,735 43,079 31,892 17,164 25,298 42,720 38,679 -4.82%
-
NP to SH 28,735 38,492 31,843 17,164 25,298 42,720 38,679 -4.82%
-
Tax Rate -29.29% -9.49% 14.77% 15.57% -26.81% 11.42% 23.79% -
Total Cost 216,570 197,955 174,110 172,094 158,779 143,040 136,564 7.98%
-
Net Worth 708,907 689,266 659,448 640,235 628,684 621,949 331,540 13.49%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 12,120 7,039 10,760 9,930 12,410 8,579 16,636 -5.13%
Div Payout % 42.18% 18.29% 33.79% 57.86% 49.06% 20.08% 43.01% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 708,907 689,266 659,448 640,235 628,684 621,949 331,540 13.49%
NOSH 331,265 331,377 331,381 331,728 332,637 330,823 331,540 -0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.71% 17.87% 15.48% 9.07% 13.74% 23.00% 22.07% -
ROE 4.05% 5.58% 4.83% 2.68% 4.02% 6.87% 11.67% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.05 72.74 62.16 57.05 55.34 56.15 52.86 5.77%
EPS 8.67 11.62 9.61 5.17 7.61 12.91 11.67 -4.82%
DPS 3.66 2.12 3.25 3.00 3.75 2.59 5.02 -5.12%
NAPS 2.14 2.08 1.99 1.93 1.89 1.88 1.00 13.50%
Adjusted Per Share Value based on latest NOSH - 331,728
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.05 72.76 62.19 57.13 55.57 56.08 52.90 5.76%
EPS 8.67 11.62 9.61 5.18 7.64 12.90 11.68 -4.84%
DPS 3.66 2.12 3.25 3.00 3.75 2.59 5.02 -5.12%
NAPS 2.14 2.0807 1.9907 1.9327 1.8978 1.8775 1.0008 13.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.85 0.93 0.96 0.90 0.95 1.02 1.20 -
P/RPS 1.15 1.28 1.54 1.58 1.72 1.82 2.27 -10.70%
P/EPS 9.80 8.01 9.99 17.39 12.49 7.90 10.29 -0.80%
EY 10.21 12.49 10.01 5.75 8.01 12.66 9.72 0.82%
DY 4.30 2.28 3.38 3.33 3.95 2.54 4.18 0.47%
P/NAPS 0.40 0.45 0.48 0.47 0.50 0.54 1.20 -16.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 17/05/12 23/05/11 21/05/10 12/05/09 22/05/08 24/05/07 -
Price 0.875 0.92 1.00 0.86 0.95 0.99 1.20 -
P/RPS 1.18 1.26 1.61 1.51 1.72 1.76 2.27 -10.32%
P/EPS 10.09 7.92 10.41 16.62 12.49 7.67 10.29 -0.32%
EY 9.91 12.63 9.61 6.02 8.01 13.04 9.72 0.32%
DY 4.18 2.31 3.25 3.49 3.95 2.62 4.18 0.00%
P/NAPS 0.41 0.44 0.50 0.45 0.50 0.53 1.20 -16.37%

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