Highlights

[PBA] QoQ Quarter Result on 2011-09-30 [#3]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 11-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -89.83%    YoY -     -56.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,245 61,019 56,136 59,305 64,574 56,313 50,367 13.94%
  QoQ % 0.37% 8.70% -5.34% -8.16% 14.67% 11.81% -
  Horiz. % 121.60% 121.15% 111.45% 117.75% 128.21% 111.81% 100.00%
PBT 11,481 10,185 6,274 7,288 15,599 13,243 13,015 -8.03%
  QoQ % 12.72% 62.34% -13.91% -53.28% 17.79% 1.75% -
  Horiz. % 88.21% 78.26% 48.21% 56.00% 119.85% 101.75% 100.00%
Tax -1,190 -1,768 10,466 -1,508 -3,457 -2,208 -330 135.34%
  QoQ % 32.69% -116.89% 794.03% 56.38% -56.57% -569.09% -
  Horiz. % 360.61% 535.76% -3,171.52% 456.97% 1,047.58% 669.09% 100.00%
NP 10,291 8,417 16,740 5,780 12,142 11,035 12,685 -13.03%
  QoQ % 22.26% -49.72% 189.62% -52.40% 10.03% -13.01% -
  Horiz. % 81.13% 66.35% 131.97% 45.57% 95.72% 86.99% 100.00%
NP to SH 9,994 8,417 16,740 1,231 12,104 11,035 12,685 -14.71%
  QoQ % 18.74% -49.72% 1,259.87% -89.83% 9.69% -13.01% -
  Horiz. % 78.79% 66.35% 131.97% 9.70% 95.42% 86.99% 100.00%
Tax Rate 10.36 % 17.36 % -166.82 % 20.69 % 22.16 % 16.67 % 2.54 % 155.50%
  QoQ % -40.32% 110.41% -906.28% -6.63% 32.93% 556.30% -
  Horiz. % 407.87% 683.46% -6,567.72% 814.57% 872.44% 656.30% 100.00%
Total Cost 50,954 52,602 39,396 53,525 52,432 45,278 37,682 22.30%
  QoQ % -3.13% 33.52% -26.40% 2.08% 15.80% 20.16% -
  Horiz. % 135.22% 139.59% 104.55% 142.04% 139.14% 120.16% 100.00%
Net Worth 678,049 689,266 682,859 142,909 669,512 659,448 649,172 2.95%
  QoQ % -1.63% 0.94% 377.83% -78.65% 1.53% 1.58% -
  Horiz. % 104.45% 106.18% 105.19% 22.01% 103.13% 101.58% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 5,800 1,238 - - 4,968 -
  QoQ % 0.00% 0.00% 368.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.76% 24.92% 0.00% 0.00% 100.00%
Div Payout % - % - % 34.65 % 100.57 % - % - % 39.17 % -
  QoQ % 0.00% 0.00% -65.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.46% 256.75% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 678,049 689,266 682,859 142,909 669,512 659,448 649,172 2.95%
  QoQ % -1.63% 0.94% 377.83% -78.65% 1.53% 1.58% -
  Horiz. % 104.45% 106.18% 105.19% 22.01% 103.13% 101.58% 100.00%
NOSH 321,350 331,377 331,485 70,747 329,809 331,381 331,210 -2.00%
  QoQ % -3.03% -0.03% 368.55% -78.55% -0.47% 0.05% -
  Horiz. % 97.02% 100.05% 100.08% 21.36% 99.58% 100.05% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 16.80 % 13.79 % 29.82 % 9.75 % 18.80 % 19.60 % 25.19 % -23.68%
  QoQ % 21.83% -53.76% 205.85% -48.14% -4.08% -22.19% -
  Horiz. % 66.69% 54.74% 118.38% 38.71% 74.63% 77.81% 100.00%
ROE 1.47 % 1.22 % 2.45 % 0.86 % 1.81 % 1.67 % 1.95 % -17.18%
  QoQ % 20.49% -50.20% 184.88% -52.49% 8.38% -14.36% -
  Horiz. % 75.38% 62.56% 125.64% 44.10% 92.82% 85.64% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.06 18.41 16.93 83.83 19.58 16.99 15.21 16.25%
  QoQ % 3.53% 8.74% -79.80% 328.14% 15.24% 11.70% -
  Horiz. % 125.31% 121.04% 111.31% 551.15% 128.73% 111.70% 100.00%
EPS 3.11 2.54 5.05 1.74 3.67 3.33 3.83 -12.97%
  QoQ % 22.44% -49.70% 190.23% -52.59% 10.21% -13.05% -
  Horiz. % 81.20% 66.32% 131.85% 45.43% 95.82% 86.95% 100.00%
DPS 0.00 0.00 1.75 1.75 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.67% 116.67% 0.00% 0.00% 100.00%
NAPS 2.1100 2.0800 2.0600 2.0200 2.0300 1.9900 1.9600 5.04%
  QoQ % 1.44% 0.97% 1.98% -0.49% 2.01% 1.53% -
  Horiz. % 107.65% 106.12% 105.10% 103.06% 103.57% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,151
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.49 18.42 16.95 17.90 19.49 17.00 15.20 13.97%
  QoQ % 0.38% 8.67% -5.31% -8.16% 14.65% 11.84% -
  Horiz. % 121.64% 121.18% 111.51% 117.76% 128.22% 111.84% 100.00%
EPS 3.02 2.54 5.05 0.37 3.65 3.33 3.83 -14.66%
  QoQ % 18.90% -49.70% 1,264.86% -89.86% 9.61% -13.05% -
  Horiz. % 78.85% 66.32% 131.85% 9.66% 95.30% 86.95% 100.00%
DPS 0.00 0.00 1.75 0.37 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 372.97% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.67% 24.67% 0.00% 0.00% 100.00%
NAPS 2.0468 2.0807 2.0613 0.4314 2.0210 1.9907 1.9596 2.95%
  QoQ % -1.63% 0.94% 377.82% -78.65% 1.52% 1.59% -
  Horiz. % 104.45% 106.18% 105.19% 22.01% 103.13% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.8800 0.9300 0.9400 0.9600 0.9800 0.9600 0.8900 -
P/RPS 4.62 5.05 5.55 1.15 5.01 5.65 5.85 -14.57%
  QoQ % -8.51% -9.01% 382.61% -77.05% -11.33% -3.42% -
  Horiz. % 78.97% 86.32% 94.87% 19.66% 85.64% 96.58% 100.00%
P/EPS 28.30 36.61 18.61 55.17 26.70 28.83 23.24 14.05%
  QoQ % -22.70% 96.72% -66.27% 106.63% -7.39% 24.05% -
  Horiz. % 121.77% 157.53% 80.08% 237.39% 114.89% 124.05% 100.00%
EY 3.53 2.73 5.37 1.81 3.74 3.47 4.30 -12.34%
  QoQ % 29.30% -49.16% 196.69% -51.60% 7.78% -19.30% -
  Horiz. % 82.09% 63.49% 124.88% 42.09% 86.98% 80.70% 100.00%
DY 0.00 0.00 1.86 1.82 0.00 0.00 1.69 -
  QoQ % 0.00% 0.00% 2.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.06% 107.69% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.45 0.46 0.48 0.48 0.48 0.45 -4.50%
  QoQ % -6.67% -2.17% -4.17% 0.00% 0.00% 6.67% -
  Horiz. % 93.33% 100.00% 102.22% 106.67% 106.67% 106.67% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 17/05/12 29/02/12 11/11/11 22/08/11 23/05/11 18/02/11 -
Price 0.9300 0.9200 0.9400 1.0000 0.9000 1.0000 0.8900 -
P/RPS 4.88 5.00 5.55 1.19 4.60 5.88 5.85 -11.39%
  QoQ % -2.40% -9.91% 366.39% -74.13% -21.77% 0.51% -
  Horiz. % 83.42% 85.47% 94.87% 20.34% 78.63% 100.51% 100.00%
P/EPS 29.90 36.22 18.61 57.47 24.52 30.03 23.24 18.31%
  QoQ % -17.45% 94.63% -67.62% 134.38% -18.35% 29.22% -
  Horiz. % 128.66% 155.85% 80.08% 247.29% 105.51% 129.22% 100.00%
EY 3.34 2.76 5.37 1.74 4.08 3.33 4.30 -15.51%
  QoQ % 21.01% -48.60% 208.62% -57.35% 22.52% -22.56% -
  Horiz. % 77.67% 64.19% 124.88% 40.47% 94.88% 77.44% 100.00%
DY 0.00 0.00 1.86 1.75 0.00 0.00 1.69 -
  QoQ % 0.00% 0.00% 6.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.06% 103.55% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.44 0.46 0.50 0.44 0.50 0.45 -1.49%
  QoQ % 0.00% -4.35% -8.00% 13.64% -12.00% 11.11% -
  Horiz. % 97.78% 97.78% 102.22% 111.11% 97.78% 111.11% 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.
 


 

359  413  442  691 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VS 0.655-0.165 
 ARMADA 0.155-0.005 
 MYEG 0.815-0.06 
 PWORTH 0.055-0.005 
 HSI-H4O 0.33+0.02 
 KNM 0.07-0.01 
 HUBLINE 0.040.00 
 HSI-C3X 0.46-0.045 
 VIVOCOM 0.020.00 
 SAPNRG 0.30-0.02 
Partners & Brokers