Highlights

[PBA] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -67.64%    YoY -     162.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 64,569 61,764 62,250 60,046 61,245 61,019 56,136 9.79%
  QoQ % 4.54% -0.78% 3.67% -1.96% 0.37% 8.70% -
  Horiz. % 115.02% 110.03% 110.89% 106.97% 109.10% 108.70% 100.00%
PBT 12,081 8,677 820 1,247 11,481 10,185 6,274 54.84%
  QoQ % 39.23% 958.17% -34.24% -89.14% 12.72% 62.34% -
  Horiz. % 192.56% 138.30% 13.07% 19.88% 182.99% 162.34% 100.00%
Tax -863 -561 6,274 1,987 -1,190 -1,768 10,466 -
  QoQ % -53.83% -108.94% 215.75% 266.97% 32.69% -116.89% -
  Horiz. % -8.25% -5.36% 59.95% 18.99% -11.37% -16.89% 100.00%
NP 11,218 8,116 7,094 3,234 10,291 8,417 16,740 -23.44%
  QoQ % 38.22% 14.41% 119.36% -68.57% 22.26% -49.72% -
  Horiz. % 67.01% 48.48% 42.38% 19.32% 61.48% 50.28% 100.00%
NP to SH 11,218 8,116 7,094 3,234 9,994 8,417 16,740 -23.44%
  QoQ % 38.22% 14.41% 119.36% -67.64% 18.74% -49.72% -
  Horiz. % 67.01% 48.48% 42.38% 19.32% 59.70% 50.28% 100.00%
Tax Rate 7.14 % 6.47 % -765.12 % -159.34 % 10.36 % 17.36 % -166.82 % -
  QoQ % 10.36% 100.85% -380.18% -1,638.03% -40.32% 110.41% -
  Horiz. % -4.28% -3.88% 458.65% 95.52% -6.21% -10.41% 100.00%
Total Cost 53,351 53,648 55,156 56,812 50,954 52,602 39,396 22.43%
  QoQ % -0.55% -2.73% -2.91% 11.50% -3.13% 33.52% -
  Horiz. % 135.42% 136.18% 140.00% 144.21% 129.34% 133.52% 100.00%
Net Worth 718,084 708,907 699,455 662,012 678,049 689,266 682,859 3.41%
  QoQ % 1.29% 1.35% 5.66% -2.37% -1.63% 0.94% -
  Horiz. % 105.16% 103.81% 102.43% 96.95% 99.30% 100.94% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,629 5,490 - - 5,800 -
  QoQ % 0.00% 0.00% 20.75% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.29% 94.65% 0.00% 0.00% 100.00%
Div Payout % - % - % 93.46 % 169.78 % - % - % 34.65 % -
  QoQ % 0.00% 0.00% -44.95% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 269.73% 489.99% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 718,084 708,907 699,455 662,012 678,049 689,266 682,859 3.41%
  QoQ % 1.29% 1.35% 5.66% -2.37% -1.63% 0.94% -
  Horiz. % 105.16% 103.81% 102.43% 96.95% 99.30% 100.94% 100.00%
NOSH 330,914 331,265 331,495 313,750 321,350 331,377 331,485 -0.11%
  QoQ % -0.11% -0.07% 5.66% -2.37% -3.03% -0.03% -
  Horiz. % 99.83% 99.93% 100.00% 94.65% 96.94% 99.97% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.37 % 13.14 % 11.40 % 5.39 % 16.80 % 13.79 % 29.82 % -30.28%
  QoQ % 32.19% 15.26% 111.50% -67.92% 21.83% -53.76% -
  Horiz. % 58.25% 44.06% 38.23% 18.08% 56.34% 46.24% 100.00%
ROE 1.56 % 1.14 % 1.01 % 0.49 % 1.47 % 1.22 % 2.45 % -26.01%
  QoQ % 36.84% 12.87% 106.12% -66.67% 20.49% -50.20% -
  Horiz. % 63.67% 46.53% 41.22% 20.00% 60.00% 49.80% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.51 18.64 18.78 19.14 19.06 18.41 16.93 9.93%
  QoQ % 4.67% -0.75% -1.88% 0.42% 3.53% 8.74% -
  Horiz. % 115.24% 110.10% 110.93% 113.05% 112.58% 108.74% 100.00%
EPS 3.39 2.45 2.14 0.98 3.11 2.54 5.05 -23.35%
  QoQ % 38.37% 14.49% 118.37% -68.49% 22.44% -49.70% -
  Horiz. % 67.13% 48.51% 42.38% 19.41% 61.58% 50.30% 100.00%
DPS 0.00 0.00 2.00 1.75 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 14.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.29% 100.00% 0.00% 0.00% 100.00%
NAPS 2.1700 2.1400 2.1100 2.1100 2.1100 2.0800 2.0600 3.53%
  QoQ % 1.40% 1.42% 0.00% 0.00% 1.44% 0.97% -
  Horiz. % 105.34% 103.88% 102.43% 102.43% 102.43% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.49 18.64 18.79 18.13 18.49 18.42 16.95 9.77%
  QoQ % 4.56% -0.80% 3.64% -1.95% 0.38% 8.67% -
  Horiz. % 114.99% 109.97% 110.86% 106.96% 109.09% 108.67% 100.00%
EPS 3.39 2.45 2.14 0.98 3.02 2.54 5.05 -23.35%
  QoQ % 38.37% 14.49% 118.37% -67.55% 18.90% -49.70% -
  Horiz. % 67.13% 48.51% 42.38% 19.41% 59.80% 50.30% 100.00%
DPS 0.00 0.00 2.00 1.66 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 20.48% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.29% 94.86% 0.00% 0.00% 100.00%
NAPS 2.1677 2.1400 2.1114 1.9984 2.0468 2.0807 2.0613 3.42%
  QoQ % 1.29% 1.35% 5.65% -2.36% -1.63% 0.94% -
  Horiz. % 105.16% 103.82% 102.43% 96.95% 99.30% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.8900 0.8500 0.9100 0.8800 0.8800 0.9300 0.9400 -
P/RPS 4.56 4.56 4.85 4.60 4.62 5.05 5.55 -12.29%
  QoQ % 0.00% -5.98% 5.43% -0.43% -8.51% -9.01% -
  Horiz. % 82.16% 82.16% 87.39% 82.88% 83.24% 90.99% 100.00%
P/EPS 26.25 34.69 42.52 85.37 28.30 36.61 18.61 25.80%
  QoQ % -24.33% -18.41% -50.19% 201.66% -22.70% 96.72% -
  Horiz. % 141.05% 186.41% 228.48% 458.73% 152.07% 196.72% 100.00%
EY 3.81 2.88 2.35 1.17 3.53 2.73 5.37 -20.47%
  QoQ % 32.29% 22.55% 100.85% -66.86% 29.30% -49.16% -
  Horiz. % 70.95% 53.63% 43.76% 21.79% 65.74% 50.84% 100.00%
DY 0.00 0.00 2.20 1.99 0.00 0.00 1.86 -
  QoQ % 0.00% 0.00% 10.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.28% 106.99% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.40 0.43 0.42 0.42 0.45 0.46 -7.39%
  QoQ % 2.50% -6.98% 2.38% 0.00% -6.67% -2.17% -
  Horiz. % 89.13% 86.96% 93.48% 91.30% 91.30% 97.83% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 22/05/13 20/02/13 29/11/12 14/08/12 17/05/12 29/02/12 -
Price 0.8800 0.8750 0.8700 0.9300 0.9300 0.9200 0.9400 -
P/RPS 4.51 4.69 4.63 4.86 4.88 5.00 5.55 -12.93%
  QoQ % -3.84% 1.30% -4.73% -0.41% -2.40% -9.91% -
  Horiz. % 81.26% 84.50% 83.42% 87.57% 87.93% 90.09% 100.00%
P/EPS 25.96 35.71 40.65 90.22 29.90 36.22 18.61 24.87%
  QoQ % -27.30% -12.15% -54.94% 201.74% -17.45% 94.63% -
  Horiz. % 139.49% 191.89% 218.43% 484.79% 160.67% 194.63% 100.00%
EY 3.85 2.80 2.46 1.11 3.34 2.76 5.37 -19.91%
  QoQ % 37.50% 13.82% 121.62% -66.77% 21.01% -48.60% -
  Horiz. % 71.69% 52.14% 45.81% 20.67% 62.20% 51.40% 100.00%
DY 0.00 0.00 2.30 1.88 0.00 0.00 1.86 -
  QoQ % 0.00% 0.00% 22.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 123.66% 101.08% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.41 0.41 0.44 0.44 0.44 0.46 -7.39%
  QoQ % 0.00% 0.00% -6.82% 0.00% 0.00% -4.35% -
  Horiz. % 89.13% 89.13% 89.13% 95.65% 95.65% 95.65% 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.
 


 

361  346  493  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445-0.01 
 HSI-C3Q 0.42-0.035 
 MYEG 1.70+0.06 
 NOVAMSC 0.170.00 
 HSI-H4I 0.64+0.04 
 HSI-H4O 0.525+0.015 
 PWORTH 0.045-0.005 
 HSI-C3S 0.26-0.03 
 CIMB 6.04-0.19 
 HSI-C3T 0.455-0.04 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 【冷眼专栏】什么人不宜投资股票? 【冷眼专栏】全民拥股
3. What you must know about JAKS What you must know about JAKS
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
Partners & Brokers