[PBA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PBA] PBA HOLDINGS BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.37%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
PBA's Result
PBA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 259,795 255,454 245,305 241,034 206,002 189,258 184,077 5.90%
PBT 19,063 27,087 22,225 39,346 37,418 20,329 19,949 -0.75%
Tax -865 808 6,510 3,733 -5,526 -3,165 5,349 -
NP 18,198 27,895 28,735 43,079 31,892 17,164 25,298 -5.33%
-
NP to SH 18,198 27,895 28,735 38,492 31,843 17,164 25,298 -5.33%
-
Tax Rate 4.54% -2.98% -29.29% -9.49% 14.77% 15.57% -26.81% -
Total Cost 241,597 227,559 216,570 197,955 174,110 172,094 158,779 7.24%
-
Net Worth 730,260 725,302 708,907 689,266 659,448 640,235 628,684 2.52%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,030 11,860 12,120 7,039 10,760 9,930 12,410 -0.51%
Div Payout % 66.11% 42.52% 42.18% 18.29% 33.79% 57.86% 49.06% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 730,260 725,302 708,907 689,266 659,448 640,235 628,684 2.52%
NOSH 330,434 331,188 331,265 331,377 331,381 331,728 332,637 -0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.00% 10.92% 11.71% 17.87% 15.48% 9.07% 13.74% -
ROE 2.49% 3.85% 4.05% 5.58% 4.83% 2.68% 4.02% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.62 77.13 74.05 72.74 62.16 57.05 55.34 6.02%
EPS 5.51 8.42 8.67 11.62 9.61 5.17 7.61 -5.23%
DPS 3.64 3.58 3.66 2.12 3.25 3.00 3.75 -0.49%
NAPS 2.21 2.19 2.14 2.08 1.99 1.93 1.89 2.63%
Adjusted Per Share Value based on latest NOSH - 331,377
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.42 77.11 74.05 72.76 62.19 57.13 55.57 5.90%
EPS 5.49 8.42 8.67 11.62 9.61 5.18 7.64 -5.35%
DPS 3.63 3.58 3.66 2.12 3.25 3.00 3.75 -0.54%
NAPS 2.2044 2.1895 2.14 2.0807 1.9907 1.9327 1.8978 2.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.19 1.16 0.85 0.93 0.96 0.90 0.95 -
P/RPS 1.51 1.50 1.15 1.28 1.54 1.58 1.72 -2.14%
P/EPS 21.61 13.77 9.80 8.01 9.99 17.39 12.49 9.56%
EY 4.63 7.26 10.21 12.49 10.01 5.75 8.01 -8.72%
DY 3.06 3.09 4.30 2.28 3.38 3.33 3.95 -4.16%
P/NAPS 0.54 0.53 0.40 0.45 0.48 0.47 0.50 1.29%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 15/05/14 22/05/13 17/05/12 23/05/11 21/05/10 12/05/09 -
Price 1.08 1.48 0.875 0.92 1.00 0.86 0.95 -
P/RPS 1.37 1.92 1.18 1.26 1.61 1.51 1.72 -3.71%
P/EPS 19.61 17.57 10.09 7.92 10.41 16.62 12.49 7.80%
EY 5.10 5.69 9.91 12.63 9.61 6.02 8.01 -7.24%
DY 3.37 2.42 4.18 2.31 3.25 3.49 3.95 -2.61%
P/NAPS 0.49 0.68 0.41 0.44 0.50 0.45 0.50 -0.33%

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