Highlights

[PBA] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     9.69%    YoY -     110.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 61,019 56,136 59,305 64,574 56,313 50,367 49,113 15.55%
  QoQ % 8.70% -5.34% -8.16% 14.67% 11.81% 2.55% -
  Horiz. % 124.24% 114.30% 120.75% 131.48% 114.66% 102.55% 100.00%
PBT 10,185 6,274 7,288 15,599 13,243 13,015 3,867 90.61%
  QoQ % 62.34% -13.91% -53.28% 17.79% 1.75% 236.57% -
  Horiz. % 263.38% 162.24% 188.47% 403.39% 342.46% 336.57% 100.00%
Tax -1,768 10,466 -1,508 -3,457 -2,208 -330 -1,454 13.91%
  QoQ % -116.89% 794.03% 56.38% -56.57% -569.09% 77.30% -
  Horiz. % 121.60% -719.81% 103.71% 237.76% 151.86% 22.70% 100.00%
NP 8,417 16,740 5,780 12,142 11,035 12,685 2,413 129.83%
  QoQ % -49.72% 189.62% -52.40% 10.03% -13.01% 425.69% -
  Horiz. % 348.82% 693.74% 239.54% 503.19% 457.31% 525.69% 100.00%
NP to SH 8,417 16,740 1,231 12,104 11,035 12,685 2,819 107.21%
  QoQ % -49.72% 1,259.87% -89.83% 9.69% -13.01% 349.98% -
  Horiz. % 298.58% 593.83% 43.67% 429.37% 391.45% 449.98% 100.00%
Tax Rate 17.36 % -166.82 % 20.69 % 22.16 % 16.67 % 2.54 % 37.60 % -40.24%
  QoQ % 110.41% -906.28% -6.63% 32.93% 556.30% -93.24% -
  Horiz. % 46.17% -443.67% 55.03% 58.94% 44.34% 6.76% 100.00%
Total Cost 52,602 39,396 53,525 52,432 45,278 37,682 46,700 8.25%
  QoQ % 33.52% -26.40% 2.08% 15.80% 20.16% -19.31% -
  Horiz. % 112.64% 84.36% 114.61% 112.27% 96.96% 80.69% 100.00%
Net Worth 689,266 682,859 142,909 669,512 659,448 649,172 745,297 -5.07%
  QoQ % 0.94% 377.83% -78.65% 1.53% 1.58% -12.90% -
  Horiz. % 92.48% 91.62% 19.17% 89.83% 88.48% 87.10% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 5,800 1,238 - - 4,968 5,792 -
  QoQ % 0.00% 368.55% 0.00% 0.00% 0.00% -14.23% -
  Horiz. % 0.00% 100.15% 21.37% 0.00% 0.00% 85.77% 100.00%
Div Payout % - % 34.65 % 100.57 % - % - % 39.17 % 205.48 % -
  QoQ % 0.00% -65.55% 0.00% 0.00% 0.00% -80.94% -
  Horiz. % 0.00% 16.86% 48.94% 0.00% 0.00% 19.06% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 689,266 682,859 142,909 669,512 659,448 649,172 745,297 -5.07%
  QoQ % 0.94% 377.83% -78.65% 1.53% 1.58% -12.90% -
  Horiz. % 92.48% 91.62% 19.17% 89.83% 88.48% 87.10% 100.00%
NOSH 331,377 331,485 70,747 329,809 331,381 331,210 386,164 -9.69%
  QoQ % -0.03% 368.55% -78.55% -0.47% 0.05% -14.23% -
  Horiz. % 85.81% 85.84% 18.32% 85.41% 85.81% 85.77% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.79 % 29.82 % 9.75 % 18.80 % 19.60 % 25.19 % 4.91 % 98.94%
  QoQ % -53.76% 205.85% -48.14% -4.08% -22.19% 413.03% -
  Horiz. % 280.86% 607.33% 198.57% 382.89% 399.19% 513.03% 100.00%
ROE 1.22 % 2.45 % 0.86 % 1.81 % 1.67 % 1.95 % 0.38 % 117.48%
  QoQ % -50.20% 184.88% -52.49% 8.38% -14.36% 413.16% -
  Horiz. % 321.05% 644.74% 226.32% 476.32% 439.47% 513.16% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.41 16.93 83.83 19.58 16.99 15.21 12.72 27.92%
  QoQ % 8.74% -79.80% 328.14% 15.24% 11.70% 19.58% -
  Horiz. % 144.73% 133.10% 659.04% 153.93% 133.57% 119.58% 100.00%
EPS 2.54 5.05 1.74 3.67 3.33 3.83 0.73 129.44%
  QoQ % -49.70% 190.23% -52.59% 10.21% -13.05% 424.66% -
  Horiz. % 347.95% 691.78% 238.36% 502.74% 456.16% 524.66% 100.00%
DPS 0.00 1.75 1.75 0.00 0.00 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.67% 116.67% 0.00% 0.00% 100.00% 100.00%
NAPS 2.0800 2.0600 2.0200 2.0300 1.9900 1.9600 1.9300 5.11%
  QoQ % 0.97% 1.98% -0.49% 2.01% 1.53% 1.55% -
  Horiz. % 107.77% 106.74% 104.66% 105.18% 103.11% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.42 16.95 17.90 19.49 17.00 15.20 14.83 15.53%
  QoQ % 8.67% -5.31% -8.16% 14.65% 11.84% 2.49% -
  Horiz. % 124.21% 114.30% 120.70% 131.42% 114.63% 102.49% 100.00%
EPS 2.54 5.05 0.37 3.65 3.33 3.83 0.85 107.33%
  QoQ % -49.70% 1,264.86% -89.86% 9.61% -13.05% 350.59% -
  Horiz. % 298.82% 594.12% 43.53% 429.41% 391.76% 450.59% 100.00%
DPS 0.00 1.75 0.37 0.00 0.00 1.50 1.75 -
  QoQ % 0.00% 372.97% 0.00% 0.00% 0.00% -14.29% -
  Horiz. % 0.00% 100.00% 21.14% 0.00% 0.00% 85.71% 100.00%
NAPS 2.0807 2.0613 0.4314 2.0210 1.9907 1.9596 2.2498 -5.07%
  QoQ % 0.94% 377.82% -78.65% 1.52% 1.59% -12.90% -
  Horiz. % 92.48% 91.62% 19.18% 89.83% 88.48% 87.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.9300 0.9400 0.9600 0.9800 0.9600 0.8900 0.9300 -
P/RPS 5.05 5.55 1.15 5.01 5.65 5.85 7.31 -21.83%
  QoQ % -9.01% 382.61% -77.05% -11.33% -3.42% -19.97% -
  Horiz. % 69.08% 75.92% 15.73% 68.54% 77.29% 80.03% 100.00%
P/EPS 36.61 18.61 55.17 26.70 28.83 23.24 127.40 -56.42%
  QoQ % 96.72% -66.27% 106.63% -7.39% 24.05% -81.76% -
  Horiz. % 28.74% 14.61% 43.30% 20.96% 22.63% 18.24% 100.00%
EY 2.73 5.37 1.81 3.74 3.47 4.30 0.78 130.35%
  QoQ % -49.16% 196.69% -51.60% 7.78% -19.30% 451.28% -
  Horiz. % 350.00% 688.46% 232.05% 479.49% 444.87% 551.28% 100.00%
DY 0.00 1.86 1.82 0.00 0.00 1.69 1.61 -
  QoQ % 0.00% 2.20% 0.00% 0.00% 0.00% 4.97% -
  Horiz. % 0.00% 115.53% 113.04% 0.00% 0.00% 104.97% 100.00%
P/NAPS 0.45 0.46 0.48 0.48 0.48 0.45 0.48 -4.21%
  QoQ % -2.17% -4.17% 0.00% 0.00% 6.67% -6.25% -
  Horiz. % 93.75% 95.83% 100.00% 100.00% 100.00% 93.75% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 29/02/12 11/11/11 22/08/11 23/05/11 18/02/11 15/11/10 -
Price 0.9200 0.9400 1.0000 0.9000 1.0000 0.8900 0.8800 -
P/RPS 5.00 5.55 1.19 4.60 5.88 5.85 6.92 -19.46%
  QoQ % -9.91% 366.39% -74.13% -21.77% 0.51% -15.46% -
  Horiz. % 72.25% 80.20% 17.20% 66.47% 84.97% 84.54% 100.00%
P/EPS 36.22 18.61 57.47 24.52 30.03 23.24 120.55 -55.11%
  QoQ % 94.63% -67.62% 134.38% -18.35% 29.22% -80.72% -
  Horiz. % 30.05% 15.44% 47.67% 20.34% 24.91% 19.28% 100.00%
EY 2.76 5.37 1.74 4.08 3.33 4.30 0.83 122.62%
  QoQ % -48.60% 208.62% -57.35% 22.52% -22.56% 418.07% -
  Horiz. % 332.53% 646.99% 209.64% 491.57% 401.20% 518.07% 100.00%
DY 0.00 1.86 1.75 0.00 0.00 1.69 1.70 -
  QoQ % 0.00% 6.29% 0.00% 0.00% 0.00% -0.59% -
  Horiz. % 0.00% 109.41% 102.94% 0.00% 0.00% 99.41% 100.00%
P/NAPS 0.44 0.46 0.50 0.44 0.50 0.45 0.46 -2.92%
  QoQ % -4.35% -8.00% 13.64% -12.00% 11.11% -2.17% -
  Horiz. % 95.65% 100.00% 108.70% 95.65% 108.70% 97.83% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

454  249  575  946 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.765+0.12 
 REVENUE 0.70+0.075 
 MYEG 1.05+0.04 
 IWCITY 0.845+0.275 
 PHB 0.025+0.005 
 SAPNRG 0.595-0.005 
 MALTON 0.64+0.07 
 MRCB 0.72+0.04 
 HSI-H4I 0.695+0.015 
 DGSB 0.07-0.005 
Partners & Brokers