Highlights

[PBA] QoQ Quarter Result on 2017-06-30 [#2]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     26.76%    YoY -     -21.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 85,935 66,655 84,313 80,524 80,723 79,673 82,191 3.02%
  QoQ % 28.93% -20.94% 4.71% -0.25% 1.32% -3.06% -
  Horiz. % 104.56% 81.10% 102.58% 97.97% 98.21% 96.94% 100.00%
PBT 16,882 -7,427 19,901 13,109 15,145 2,457 27,360 -27.54%
  QoQ % 327.31% -137.32% 51.81% -13.44% 516.40% -91.02% -
  Horiz. % 61.70% -27.15% 72.74% 47.91% 55.35% 8.98% 100.00%
Tax -1,800 4,740 -3,600 4 -4,800 14,434 -4,734 -47.55%
  QoQ % -137.97% 231.67% -90,100.00% 100.08% -133.25% 404.90% -
  Horiz. % 38.02% -100.13% 76.05% -0.08% 101.39% -304.90% 100.00%
NP 15,082 -2,687 16,301 13,113 10,345 16,891 22,626 -23.71%
  QoQ % 661.30% -116.48% 24.31% 26.76% -38.75% -25.35% -
  Horiz. % 66.66% -11.88% 72.05% 57.96% 45.72% 74.65% 100.00%
NP to SH 15,082 -2,687 16,301 13,113 10,345 16,891 22,626 -23.71%
  QoQ % 661.30% -116.48% 24.31% 26.76% -38.75% -25.35% -
  Horiz. % 66.66% -11.88% 72.05% 57.96% 45.72% 74.65% 100.00%
Tax Rate 10.66 % - % 18.09 % -0.03 % 31.69 % -587.46 % 17.30 % -27.61%
  QoQ % 0.00% 0.00% 60,400.01% -100.09% 105.39% -3,495.72% -
  Horiz. % 61.62% 0.00% 104.57% -0.17% 183.18% -3,395.72% 100.00%
Total Cost 70,853 69,342 68,012 67,411 70,378 62,782 59,565 12.28%
  QoQ % 2.18% 1.96% 0.89% -4.22% 12.10% 5.40% -
  Horiz. % 118.95% 116.41% 114.18% 113.17% 118.15% 105.40% 100.00%
Net Worth 837,432 824,192 830,815 824,529 810,496 801,352 787,859 4.16%
  QoQ % 1.61% -0.80% 0.76% 1.73% 1.14% 1.71% -
  Horiz. % 106.29% 104.61% 105.45% 104.65% 102.87% 101.71% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 7,447 5,792 - - 7,450 5,793 -
  QoQ % 0.00% 28.57% 0.00% 0.00% 0.00% 28.61% -
  Horiz. % 0.00% 128.56% 99.99% 0.00% 0.00% 128.61% 100.00%
Div Payout % - % - % 35.53 % - % - % 44.11 % 25.60 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 72.30% -
  Horiz. % 0.00% 0.00% 138.79% 0.00% 0.00% 172.30% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 837,432 824,192 830,815 824,529 810,496 801,352 787,859 4.16%
  QoQ % 1.61% -0.80% 0.76% 1.73% 1.14% 1.71% -
  Horiz. % 106.29% 104.61% 105.45% 104.65% 102.87% 101.71% 100.00%
NOSH 331,001 331,001 331,002 331,136 330,815 331,137 331,033 -0.01%
  QoQ % 0.00% -0.00% -0.04% 0.10% -0.10% 0.03% -
  Horiz. % 99.99% 99.99% 99.99% 100.03% 99.93% 100.03% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.55 % -4.03 % 19.33 % 16.28 % 12.82 % 21.20 % 27.53 % -25.95%
  QoQ % 535.48% -120.85% 18.73% 26.99% -39.53% -22.99% -
  Horiz. % 63.75% -14.64% 70.21% 59.14% 46.57% 77.01% 100.00%
ROE 1.80 % -0.33 % 1.96 % 1.59 % 1.28 % 2.11 % 2.87 % -26.75%
  QoQ % 645.45% -116.84% 23.27% 24.22% -39.34% -26.48% -
  Horiz. % 62.72% -11.50% 68.29% 55.40% 44.60% 73.52% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 25.96 20.14 25.47 24.32 24.40 24.06 24.83 3.01%
  QoQ % 28.90% -20.93% 4.73% -0.33% 1.41% -3.10% -
  Horiz. % 104.55% 81.11% 102.58% 97.95% 98.27% 96.90% 100.00%
EPS 4.56 -0.81 4.92 3.96 3.13 5.10 6.84 -23.70%
  QoQ % 662.96% -116.46% 24.24% 26.52% -38.63% -25.44% -
  Horiz. % 66.67% -11.84% 71.93% 57.89% 45.76% 74.56% 100.00%
DPS 0.00 2.25 1.75 0.00 0.00 2.25 1.75 -
  QoQ % 0.00% 28.57% 0.00% 0.00% 0.00% 28.57% -
  Horiz. % 0.00% 128.57% 100.00% 0.00% 0.00% 128.57% 100.00%
NAPS 2.5300 2.4900 2.5100 2.4900 2.4500 2.4200 2.3800 4.16%
  QoQ % 1.61% -0.80% 0.80% 1.63% 1.24% 1.68% -
  Horiz. % 106.30% 104.62% 105.46% 104.62% 102.94% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 25.94 20.12 25.45 24.31 24.37 24.05 24.81 3.02%
  QoQ % 28.93% -20.94% 4.69% -0.25% 1.33% -3.06% -
  Horiz. % 104.55% 81.10% 102.58% 97.98% 98.23% 96.94% 100.00%
EPS 4.55 -0.81 4.92 3.96 3.12 5.10 6.83 -23.74%
  QoQ % 661.73% -116.46% 24.24% 26.92% -38.82% -25.33% -
  Horiz. % 66.62% -11.86% 72.04% 57.98% 45.68% 74.67% 100.00%
DPS 0.00 2.25 1.75 0.00 0.00 2.25 1.75 -
  QoQ % 0.00% 28.57% 0.00% 0.00% 0.00% 28.57% -
  Horiz. % 0.00% 128.57% 100.00% 0.00% 0.00% 128.57% 100.00%
NAPS 2.5279 2.4880 2.5080 2.4890 2.4466 2.4190 2.3783 4.15%
  QoQ % 1.60% -0.80% 0.76% 1.73% 1.14% 1.71% -
  Horiz. % 106.29% 104.61% 105.45% 104.65% 102.87% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.1300 1.2000 1.2600 1.3000 1.2500 1.1500 1.1400 -
P/RPS 4.35 5.96 4.95 5.35 5.12 4.78 4.59 -3.52%
  QoQ % -27.01% 20.40% -7.48% 4.49% 7.11% 4.14% -
  Horiz. % 94.77% 129.85% 107.84% 116.56% 111.55% 104.14% 100.00%
P/EPS 24.80 -147.82 25.59 32.83 39.97 22.55 16.68 30.30%
  QoQ % 116.78% -677.65% -22.05% -17.86% 77.25% 35.19% -
  Horiz. % 148.68% -886.21% 153.42% 196.82% 239.63% 135.19% 100.00%
EY 4.03 -0.68 3.91 3.05 2.50 4.44 6.00 -23.32%
  QoQ % 692.65% -117.39% 28.20% 22.00% -43.69% -26.00% -
  Horiz. % 67.17% -11.33% 65.17% 50.83% 41.67% 74.00% 100.00%
DY 0.00 1.88 1.39 0.00 0.00 1.96 1.54 -
  QoQ % 0.00% 35.25% 0.00% 0.00% 0.00% 27.27% -
  Horiz. % 0.00% 122.08% 90.26% 0.00% 0.00% 127.27% 100.00%
P/NAPS 0.45 0.48 0.50 0.52 0.51 0.48 0.48 -4.22%
  QoQ % -6.25% -4.00% -3.85% 1.96% 6.25% 0.00% -
  Horiz. % 93.75% 100.00% 104.17% 108.33% 106.25% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 09/03/18 24/11/17 29/08/17 24/05/17 28/02/17 29/11/16 -
Price 1.2000 1.1300 1.2000 1.2600 1.2800 1.2400 1.1400 -
P/RPS 4.62 5.61 4.71 5.18 5.25 5.15 4.59 0.44%
  QoQ % -17.65% 19.11% -9.07% -1.33% 1.94% 12.20% -
  Horiz. % 100.65% 122.22% 102.61% 112.85% 114.38% 112.20% 100.00%
P/EPS 26.34 -139.20 24.37 31.82 40.93 24.31 16.68 35.64%
  QoQ % 118.92% -671.19% -23.41% -22.26% 68.37% 45.74% -
  Horiz. % 157.91% -834.53% 146.10% 190.77% 245.38% 145.74% 100.00%
EY 3.80 -0.72 4.10 3.14 2.44 4.11 6.00 -26.27%
  QoQ % 627.78% -117.56% 30.57% 28.69% -40.63% -31.50% -
  Horiz. % 63.33% -12.00% 68.33% 52.33% 40.67% 68.50% 100.00%
DY 0.00 1.99 1.46 0.00 0.00 1.81 1.54 -
  QoQ % 0.00% 36.30% 0.00% 0.00% 0.00% 17.53% -
  Horiz. % 0.00% 129.22% 94.81% 0.00% 0.00% 117.53% 100.00%
P/NAPS 0.47 0.45 0.48 0.51 0.52 0.51 0.48 -1.40%
  QoQ % 4.44% -6.25% -5.88% -1.92% 1.96% 6.25% -
  Horiz. % 97.92% 93.75% 100.00% 106.25% 108.33% 106.25% 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.
 


 

481  246  559  938 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.755+0.11 
 REVENUE 0.70+0.075 
 IWCITY 0.825+0.255 
 MYEG 1.04+0.03 
 SAPNRG 0.595-0.005 
 PHB 0.025+0.005 
 MALTON 0.635+0.065 
 MRCB 0.72+0.04 
 HSI-H4I 0.69+0.01 
 DGSB 0.07-0.005 
Partners & Brokers