Highlights

[PBA] QoQ Quarter Result on 2010-12-31 [#4]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 18-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     349.98%    YoY -     550.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,305 64,574 56,313 50,367 49,113 50,209 48,854 13.78%
  QoQ % -8.16% 14.67% 11.81% 2.55% -2.18% 2.77% -
  Horiz. % 121.39% 132.18% 115.27% 103.10% 100.53% 102.77% 100.00%
PBT 7,288 15,599 13,243 13,015 3,867 7,293 6,655 6.24%
  QoQ % -53.28% 17.79% 1.75% 236.57% -46.98% 9.59% -
  Horiz. % 109.51% 234.40% 198.99% 195.57% 58.11% 109.59% 100.00%
Tax -1,508 -3,457 -2,208 -330 -1,454 -1,534 -1,281 11.48%
  QoQ % 56.38% -56.57% -569.09% 77.30% 5.22% -19.75% -
  Horiz. % 117.72% 269.87% 172.37% 25.76% 113.51% 119.75% 100.00%
NP 5,780 12,142 11,035 12,685 2,413 5,759 5,374 4.97%
  QoQ % -52.40% 10.03% -13.01% 425.69% -58.10% 7.16% -
  Horiz. % 107.55% 225.94% 205.34% 236.04% 44.90% 107.16% 100.00%
NP to SH 1,231 12,104 11,035 12,685 2,819 5,759 5,374 -62.53%
  QoQ % -89.83% 9.69% -13.01% 349.98% -51.05% 7.16% -
  Horiz. % 22.91% 225.23% 205.34% 236.04% 52.46% 107.16% 100.00%
Tax Rate 20.69 % 22.16 % 16.67 % 2.54 % 37.60 % 21.03 % 19.25 % 4.92%
  QoQ % -6.63% 32.93% 556.30% -93.24% 78.79% 9.25% -
  Horiz. % 107.48% 115.12% 86.60% 13.19% 195.32% 109.25% 100.00%
Total Cost 53,525 52,432 45,278 37,682 46,700 44,450 43,480 14.85%
  QoQ % 2.08% 15.80% 20.16% -19.31% 5.06% 2.23% -
  Horiz. % 123.10% 120.59% 104.14% 86.67% 107.41% 102.23% 100.00%
Net Worth 142,909 669,512 659,448 649,172 745,297 642,095 640,235 -63.17%
  QoQ % -78.65% 1.53% 1.58% -12.90% 16.07% 0.29% -
  Horiz. % 22.32% 104.57% 103.00% 101.40% 116.41% 100.29% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,238 - - 4,968 5,792 - - -
  QoQ % 0.00% 0.00% 0.00% -14.23% 0.00% 0.00% -
  Horiz. % 21.37% 0.00% 0.00% 85.77% 100.00% - -
Div Payout % 100.57 % - % - % 39.17 % 205.48 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -80.94% 0.00% 0.00% -
  Horiz. % 48.94% 0.00% 0.00% 19.06% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 142,909 669,512 659,448 649,172 745,297 642,095 640,235 -63.17%
  QoQ % -78.65% 1.53% 1.58% -12.90% 16.07% 0.29% -
  Horiz. % 22.32% 104.57% 103.00% 101.40% 116.41% 100.29% 100.00%
NOSH 70,747 329,809 331,381 331,210 386,164 330,977 331,728 -64.27%
  QoQ % -78.55% -0.47% 0.05% -14.23% 16.67% -0.23% -
  Horiz. % 21.33% 99.42% 99.90% 99.84% 116.41% 99.77% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.75 % 18.80 % 19.60 % 25.19 % 4.91 % 11.47 % 11.00 % -7.72%
  QoQ % -48.14% -4.08% -22.19% 413.03% -57.19% 4.27% -
  Horiz. % 88.64% 170.91% 178.18% 229.00% 44.64% 104.27% 100.00%
ROE 0.86 % 1.81 % 1.67 % 1.95 % 0.38 % 0.90 % 0.84 % 1.58%
  QoQ % -52.49% 8.38% -14.36% 413.16% -57.78% 7.14% -
  Horiz. % 102.38% 215.48% 198.81% 232.14% 45.24% 107.14% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 83.83 19.58 16.99 15.21 12.72 15.17 14.73 218.42%
  QoQ % 328.14% 15.24% 11.70% 19.58% -16.15% 2.99% -
  Horiz. % 569.11% 132.93% 115.34% 103.26% 86.35% 102.99% 100.00%
EPS 1.74 3.67 3.33 3.83 0.73 1.74 1.62 4.87%
  QoQ % -52.59% 10.21% -13.05% 424.66% -58.05% 7.41% -
  Horiz. % 107.41% 226.54% 205.56% 236.42% 45.06% 107.41% 100.00%
DPS 1.75 0.00 0.00 1.50 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 0.00% 0.00% 100.00% 100.00% - -
NAPS 2.0200 2.0300 1.9900 1.9600 1.9300 1.9400 1.9300 3.08%
  QoQ % -0.49% 2.01% 1.53% 1.55% -0.52% 0.52% -
  Horiz. % 104.66% 105.18% 103.11% 101.55% 100.00% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.90 19.49 17.00 15.20 14.83 15.16 14.75 13.76%
  QoQ % -8.16% 14.65% 11.84% 2.49% -2.18% 2.78% -
  Horiz. % 121.36% 132.14% 115.25% 103.05% 100.54% 102.78% 100.00%
EPS 0.37 3.65 3.33 3.83 0.85 1.74 1.62 -62.60%
  QoQ % -89.86% 9.61% -13.05% 350.59% -51.15% 7.41% -
  Horiz. % 22.84% 225.31% 205.56% 236.42% 52.47% 107.41% 100.00%
DPS 0.37 0.00 0.00 1.50 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -14.29% 0.00% 0.00% -
  Horiz. % 21.14% 0.00% 0.00% 85.71% 100.00% - -
NAPS 0.4314 2.0210 1.9907 1.9596 2.2498 1.9383 1.9327 -63.17%
  QoQ % -78.65% 1.52% 1.59% -12.90% 16.07% 0.29% -
  Horiz. % 22.32% 104.57% 103.00% 101.39% 116.41% 100.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.9600 0.9800 0.9600 0.8900 0.9300 0.8600 0.9000 -
P/RPS 1.15 5.01 5.65 5.85 7.31 5.67 6.11 -67.12%
  QoQ % -77.05% -11.33% -3.42% -19.97% 28.92% -7.20% -
  Horiz. % 18.82% 82.00% 92.47% 95.74% 119.64% 92.80% 100.00%
P/EPS 55.17 26.70 28.83 23.24 127.40 49.43 55.56 -0.47%
  QoQ % 106.63% -7.39% 24.05% -81.76% 157.74% -11.03% -
  Horiz. % 99.30% 48.06% 51.89% 41.83% 229.30% 88.97% 100.00%
EY 1.81 3.74 3.47 4.30 0.78 2.02 1.80 0.37%
  QoQ % -51.60% 7.78% -19.30% 451.28% -61.39% 12.22% -
  Horiz. % 100.56% 207.78% 192.78% 238.89% 43.33% 112.22% 100.00%
DY 1.82 0.00 0.00 1.69 1.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 4.97% 0.00% 0.00% -
  Horiz. % 113.04% 0.00% 0.00% 104.97% 100.00% - -
P/NAPS 0.48 0.48 0.48 0.45 0.48 0.44 0.47 1.41%
  QoQ % 0.00% 0.00% 6.67% -6.25% 9.09% -6.38% -
  Horiz. % 102.13% 102.13% 102.13% 95.74% 102.13% 93.62% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/11/11 22/08/11 23/05/11 18/02/11 15/11/10 25/08/10 21/05/10 -
Price 1.0000 0.9000 1.0000 0.8900 0.8800 0.8500 0.8600 -
P/RPS 1.19 4.60 5.88 5.85 6.92 5.60 5.84 -65.34%
  QoQ % -74.13% -21.77% 0.51% -15.46% 23.57% -4.11% -
  Horiz. % 20.38% 78.77% 100.68% 100.17% 118.49% 95.89% 100.00%
P/EPS 57.47 24.52 30.03 23.24 120.55 48.85 53.09 5.42%
  QoQ % 134.38% -18.35% 29.22% -80.72% 146.78% -7.99% -
  Horiz. % 108.25% 46.19% 56.56% 43.77% 227.07% 92.01% 100.00%
EY 1.74 4.08 3.33 4.30 0.83 2.05 1.88 -5.02%
  QoQ % -57.35% 22.52% -22.56% 418.07% -59.51% 9.04% -
  Horiz. % 92.55% 217.02% 177.13% 228.72% 44.15% 109.04% 100.00%
DY 1.75 0.00 0.00 1.69 1.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -0.59% 0.00% 0.00% -
  Horiz. % 102.94% 0.00% 0.00% 99.41% 100.00% - -
P/NAPS 0.50 0.44 0.50 0.45 0.46 0.44 0.45 7.27%
  QoQ % 13.64% -12.00% 11.11% -2.17% 4.55% -2.22% -
  Horiz. % 111.11% 97.78% 111.11% 100.00% 102.22% 97.78% 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