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 -     24.26%    YoY -     -21.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 66,655 84,313 80,524 80,861 79,673 82,191 83,972 -14.23%
  QoQ % -20.94% 4.71% -0.42% 1.49% -3.06% -2.12% -
  Horiz. % 79.38% 100.41% 95.89% 96.30% 94.88% 97.88% 100.00%
PBT -7,427 19,901 13,109 15,353 2,457 27,360 14,170 -
  QoQ % -137.32% 51.81% -14.62% 524.87% -91.02% 93.08% -
  Horiz. % -52.41% 140.44% 92.51% 108.35% 17.34% 193.08% 100.00%
Tax 4,740 -3,600 4 -4,800 14,434 -4,734 2,600 49.07%
  QoQ % 231.67% -90,100.00% 100.08% -133.25% 404.90% -282.08% -
  Horiz. % 182.31% -138.46% 0.15% -184.62% 555.15% -182.08% 100.00%
NP -2,687 16,301 13,113 10,553 16,891 22,626 16,770 -
  QoQ % -116.48% 24.31% 24.26% -37.52% -25.35% 34.92% -
  Horiz. % -16.02% 97.20% 78.19% 62.93% 100.72% 134.92% 100.00%
NP to SH -2,687 16,301 13,113 10,553 16,891 22,626 16,770 -
  QoQ % -116.48% 24.31% 24.26% -37.52% -25.35% 34.92% -
  Horiz. % -16.02% 97.20% 78.19% 62.93% 100.72% 134.92% 100.00%
Tax Rate - % 18.09 % -0.03 % 31.26 % -587.46 % 17.30 % -18.35 % -
  QoQ % 0.00% 60,400.01% -100.10% 105.32% -3,495.72% 194.28% -
  Horiz. % 0.00% -98.58% 0.16% -170.35% 3,201.42% -94.28% 100.00%
Total Cost 69,342 68,012 67,411 70,308 62,782 59,565 67,202 2.11%
  QoQ % 1.96% 0.89% -4.12% 11.99% 5.40% -11.36% -
  Horiz. % 103.18% 101.21% 100.31% 104.62% 93.42% 88.64% 100.00%
Net Worth 824,192 830,815 824,529 810,496 801,352 787,859 773,999 4.27%
  QoQ % -0.80% 0.76% 1.73% 1.14% 1.71% 1.79% -
  Horiz. % 106.48% 107.34% 106.53% 104.72% 103.53% 101.79% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,447 5,792 - - 7,450 5,793 - -
  QoQ % 28.57% 0.00% 0.00% 0.00% 28.61% 0.00% -
  Horiz. % 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% 72.30% 0.00% -
  Horiz. % 0.00% 138.79% 0.00% 0.00% 172.30% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 824,192 830,815 824,529 810,496 801,352 787,859 773,999 4.27%
  QoQ % -0.80% 0.76% 1.73% 1.14% 1.71% 1.79% -
  Horiz. % 106.48% 107.34% 106.53% 104.72% 103.53% 101.79% 100.00%
NOSH 331,001 331,002 331,136 330,815 331,137 331,033 330,769 0.05%
  QoQ % -0.00% -0.04% 0.10% -0.10% 0.03% 0.08% -
  Horiz. % 100.07% 100.07% 100.11% 100.01% 100.11% 100.08% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.03 % 19.33 % 16.28 % 13.05 % 21.20 % 27.53 % 19.97 % -
  QoQ % -120.85% 18.73% 24.75% -38.44% -22.99% 37.86% -
  Horiz. % -20.18% 96.80% 81.52% 65.35% 106.16% 137.86% 100.00%
ROE -0.33 % 1.96 % 1.59 % 1.30 % 2.11 % 2.87 % 2.17 % -
  QoQ % -116.84% 23.27% 22.31% -38.39% -26.48% 32.26% -
  Horiz. % -15.21% 90.32% 73.27% 59.91% 97.24% 132.26% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.14 25.47 24.32 24.44 24.06 24.83 25.39 -14.27%
  QoQ % -20.93% 4.73% -0.49% 1.58% -3.10% -2.21% -
  Horiz. % 79.32% 100.32% 95.79% 96.26% 94.76% 97.79% 100.00%
EPS -0.81 4.92 3.96 3.19 5.10 6.84 5.07 -
  QoQ % -116.46% 24.24% 24.14% -37.45% -25.44% 34.91% -
  Horiz. % -15.98% 97.04% 78.11% 62.92% 100.59% 134.91% 100.00%
DPS 2.25 1.75 0.00 0.00 2.25 1.75 0.00 -
  QoQ % 28.57% 0.00% 0.00% 0.00% 28.57% 0.00% -
  Horiz. % 128.57% 100.00% 0.00% 0.00% 128.57% 100.00% -
NAPS 2.4900 2.5100 2.4900 2.4500 2.4200 2.3800 2.3400 4.22%
  QoQ % -0.80% 0.80% 1.63% 1.24% 1.68% 1.71% -
  Horiz. % 106.41% 107.26% 106.41% 104.70% 103.42% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.12 25.45 24.31 24.41 24.05 24.81 25.35 -14.24%
  QoQ % -20.94% 4.69% -0.41% 1.50% -3.06% -2.13% -
  Horiz. % 79.37% 100.39% 95.90% 96.29% 94.87% 97.87% 100.00%
EPS -0.81 4.92 3.96 3.19 5.10 6.83 5.06 -
  QoQ % -116.46% 24.24% 24.14% -37.45% -25.33% 34.98% -
  Horiz. % -16.01% 97.23% 78.26% 63.04% 100.79% 134.98% 100.00%
DPS 2.25 1.75 0.00 0.00 2.25 1.75 0.00 -
  QoQ % 28.57% 0.00% 0.00% 0.00% 28.57% 0.00% -
  Horiz. % 128.57% 100.00% 0.00% 0.00% 128.57% 100.00% -
NAPS 2.4880 2.5080 2.4890 2.4466 2.4190 2.3783 2.3365 4.27%
  QoQ % -0.80% 0.76% 1.73% 1.14% 1.71% 1.79% -
  Horiz. % 106.48% 107.34% 106.53% 104.71% 103.53% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.2000 1.2600 1.3000 1.2500 1.1500 1.1400 1.0900 -
P/RPS 5.96 4.95 5.35 5.11 4.78 4.59 4.29 24.43%
  QoQ % 20.40% -7.48% 4.70% 6.90% 4.14% 6.99% -
  Horiz. % 138.93% 115.38% 124.71% 119.11% 111.42% 106.99% 100.00%
P/EPS -147.82 25.59 32.83 39.18 22.55 16.68 21.50 -
  QoQ % -677.65% -22.05% -16.21% 73.75% 35.19% -22.42% -
  Horiz. % -687.53% 119.02% 152.70% 182.23% 104.88% 77.58% 100.00%
EY -0.68 3.91 3.05 2.55 4.44 6.00 4.65 -
  QoQ % -117.39% 28.20% 19.61% -42.57% -26.00% 29.03% -
  Horiz. % -14.62% 84.09% 65.59% 54.84% 95.48% 129.03% 100.00%
DY 1.88 1.39 0.00 0.00 1.96 1.54 0.00 -
  QoQ % 35.25% 0.00% 0.00% 0.00% 27.27% 0.00% -
  Horiz. % 122.08% 90.26% 0.00% 0.00% 127.27% 100.00% -
P/NAPS 0.48 0.50 0.52 0.51 0.48 0.48 0.47 1.41%
  QoQ % -4.00% -3.85% 1.96% 6.25% 0.00% 2.13% -
  Horiz. % 102.13% 106.38% 110.64% 108.51% 102.13% 102.13% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 09/03/18 24/11/17 29/08/17 24/05/17 28/02/17 29/11/16 30/08/16 -
Price 1.1300 1.2000 1.2600 1.2800 1.2400 1.1400 1.0800 -
P/RPS 5.61 4.71 5.18 5.24 5.15 4.59 4.25 20.27%
  QoQ % 19.11% -9.07% -1.15% 1.75% 12.20% 8.00% -
  Horiz. % 132.00% 110.82% 121.88% 123.29% 121.18% 108.00% 100.00%
P/EPS -139.20 24.37 31.82 40.13 24.31 16.68 21.30 -
  QoQ % -671.19% -23.41% -20.71% 65.08% 45.74% -21.69% -
  Horiz. % -653.52% 114.41% 149.39% 188.40% 114.13% 78.31% 100.00%
EY -0.72 4.10 3.14 2.49 4.11 6.00 4.69 -
  QoQ % -117.56% 30.57% 26.10% -39.42% -31.50% 27.93% -
  Horiz. % -15.35% 87.42% 66.95% 53.09% 87.63% 127.93% 100.00%
DY 1.99 1.46 0.00 0.00 1.81 1.54 0.00 -
  QoQ % 36.30% 0.00% 0.00% 0.00% 17.53% 0.00% -
  Horiz. % 129.22% 94.81% 0.00% 0.00% 117.53% 100.00% -
P/NAPS 0.45 0.48 0.51 0.52 0.51 0.48 0.46 -1.45%
  QoQ % -6.25% -5.88% -1.92% 1.96% 6.25% 4.35% -
  Horiz. % 97.83% 104.35% 110.87% 113.04% 110.87% 104.35% 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.
 


 

417  303  572  620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.79+0.06 
 HIBISCS 0.94+0.06 
 HIBISCS-WC 0.45+0.035 
 SAPNRGC64 0.175+0.015 
 HUBLINE 0.120.00 
 RSENA-WA 0.03-0.005 
 UMWOG 0.30+0.005 
 PUC 0.265-0.005 
 SUMATEC 0.07+0.005 
 HSI-H2Z 0.275-0.055 
Partners & Brokers