Highlights

[PBA] QoQ Quarter Result on 2009-03-31 [#1]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 12-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -70.39%    YoY -     -65.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 47,379 47,409 45,616 44,291 45,252 48,142 46,392 1.41%
  QoQ % -0.06% 3.93% 2.99% -2.12% -6.00% 3.77% -
  Horiz. % 102.13% 102.19% 98.33% 95.47% 97.54% 103.77% 100.00%
PBT 2,276 8,216 3,182 2,147 5,124 4,526 8,152 -57.18%
  QoQ % -72.30% 158.20% 48.21% -58.10% 13.21% -44.48% -
  Horiz. % 27.92% 100.79% 39.03% 26.34% 62.86% 55.52% 100.00%
Tax -325 -1,416 -143 880 5,100 869 -1,500 -63.83%
  QoQ % 77.05% -890.21% -116.25% -82.75% 486.88% 157.93% -
  Horiz. % 21.67% 94.40% 9.53% -58.67% -340.00% -57.93% 100.00%
NP 1,951 6,800 3,039 3,027 10,224 5,395 6,652 -55.76%
  QoQ % -71.31% 123.76% 0.40% -70.39% 89.51% -18.90% -
  Horiz. % 29.33% 102.22% 45.69% 45.51% 153.70% 81.10% 100.00%
NP to SH 1,951 6,800 3,039 3,027 10,224 5,395 6,652 -55.76%
  QoQ % -71.31% 123.76% 0.40% -70.39% 89.51% -18.90% -
  Horiz. % 29.33% 102.22% 45.69% 45.51% 153.70% 81.10% 100.00%
Tax Rate 14.28 % 17.23 % 4.49 % -40.99 % -99.53 % -19.20 % 18.40 % -15.51%
  QoQ % -17.12% 283.74% 110.95% 58.82% -418.39% -204.35% -
  Horiz. % 77.61% 93.64% 24.40% -222.77% -540.92% -104.35% 100.00%
Total Cost 45,428 40,609 42,577 41,264 35,028 42,747 39,740 9.30%
  QoQ % 11.87% -4.62% 3.18% 17.80% -18.06% 7.57% -
  Horiz. % 114.31% 102.19% 107.14% 103.83% 88.14% 107.57% 100.00%
Net Worth 628,288 633,560 627,619 628,684 622,103 618,935 628,796 -0.05%
  QoQ % -0.83% 0.95% -0.17% 1.06% 0.51% -1.57% -
  Horiz. % 99.92% 100.76% 99.81% 99.98% 98.94% 98.43% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,613 3,317 - - 4,963 7,447 - -
  QoQ % 99.38% 0.00% 0.00% 0.00% -33.35% 0.00% -
  Horiz. % 88.81% 44.54% 0.00% 0.00% 66.65% 100.00% -
Div Payout % 338.98 % 48.78 % - % - % 48.55 % 138.04 % - % -
  QoQ % 594.92% 0.00% 0.00% 0.00% -64.83% 0.00% -
  Horiz. % 245.57% 35.34% 0.00% 0.00% 35.17% 100.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 628,288 633,560 627,619 628,684 622,103 618,935 628,796 -0.05%
  QoQ % -0.83% 0.95% -0.17% 1.06% 0.51% -1.57% -
  Horiz. % 99.92% 100.76% 99.81% 99.98% 98.94% 98.43% 100.00%
NOSH 330,677 331,707 330,326 332,637 330,906 330,981 330,945 -0.05%
  QoQ % -0.31% 0.42% -0.69% 0.52% -0.02% 0.01% -
  Horiz. % 99.92% 100.23% 99.81% 100.51% 99.99% 100.01% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.12 % 14.34 % 6.66 % 6.83 % 22.59 % 11.21 % 14.34 % -56.36%
  QoQ % -71.27% 115.32% -2.49% -69.77% 101.52% -21.83% -
  Horiz. % 28.73% 100.00% 46.44% 47.63% 157.53% 78.17% 100.00%
ROE 0.31 % 1.07 % 0.48 % 0.48 % 1.64 % 0.87 % 1.06 % -55.84%
  QoQ % -71.03% 122.92% 0.00% -70.73% 88.51% -17.92% -
  Horiz. % 29.25% 100.94% 45.28% 45.28% 154.72% 82.08% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.33 14.29 13.81 13.32 13.68 14.55 14.02 1.46%
  QoQ % 0.28% 3.48% 3.68% -2.63% -5.98% 3.78% -
  Horiz. % 102.21% 101.93% 98.50% 95.01% 97.57% 103.78% 100.00%
EPS 0.59 2.05 0.92 0.91 3.09 1.63 2.01 -55.73%
  QoQ % -71.22% 122.83% 1.10% -70.55% 89.57% -18.91% -
  Horiz. % 29.35% 101.99% 45.77% 45.27% 153.73% 81.09% 100.00%
DPS 2.00 1.00 0.00 0.00 1.50 2.25 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 88.89% 44.44% 0.00% 0.00% 66.67% 100.00% -
NAPS 1.9000 1.9100 1.9000 1.8900 1.8800 1.8700 1.9000 -
  QoQ % -0.52% 0.53% 0.53% 0.53% 0.53% -1.58% -
  Horiz. % 100.00% 100.53% 100.00% 99.47% 98.95% 98.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.30 14.31 13.77 13.37 13.66 14.53 14.00 1.42%
  QoQ % -0.07% 3.92% 2.99% -2.12% -5.99% 3.79% -
  Horiz. % 102.14% 102.21% 98.36% 95.50% 97.57% 103.79% 100.00%
EPS 0.59 2.05 0.92 0.91 3.09 1.63 2.01 -55.73%
  QoQ % -71.22% 122.83% 1.10% -70.55% 89.57% -18.91% -
  Horiz. % 29.35% 101.99% 45.77% 45.27% 153.73% 81.09% 100.00%
DPS 2.00 1.00 0.00 0.00 1.50 2.25 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 88.89% 44.44% 0.00% 0.00% 66.67% 100.00% -
NAPS 1.8966 1.9125 1.8946 1.8978 1.8779 1.8684 1.8981 -0.05%
  QoQ % -0.83% 0.94% -0.17% 1.06% 0.51% -1.56% -
  Horiz. % 99.92% 100.76% 99.82% 99.98% 98.94% 98.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.8700 0.8600 0.9400 0.9500 0.8600 0.9000 1.0100 -
P/RPS 6.07 6.02 6.81 7.13 6.29 6.19 7.21 -10.81%
  QoQ % 0.83% -11.60% -4.49% 13.35% 1.62% -14.15% -
  Horiz. % 84.19% 83.50% 94.45% 98.89% 87.24% 85.85% 100.00%
P/EPS 147.46 41.95 102.17 104.40 27.83 55.21 50.25 104.57%
  QoQ % 251.51% -58.94% -2.14% 275.13% -49.59% 9.87% -
  Horiz. % 293.45% 83.48% 203.32% 207.76% 55.38% 109.87% 100.00%
EY 0.68 2.38 0.98 0.96 3.59 1.81 1.99 -51.03%
  QoQ % -71.43% 142.86% 2.08% -73.26% 98.34% -9.05% -
  Horiz. % 34.17% 119.60% 49.25% 48.24% 180.40% 90.95% 100.00%
DY 2.30 1.16 0.00 0.00 1.74 2.50 0.00 -
  QoQ % 98.28% 0.00% 0.00% 0.00% -30.40% 0.00% -
  Horiz. % 92.00% 46.40% 0.00% 0.00% 69.60% 100.00% -
P/NAPS 0.46 0.45 0.49 0.50 0.46 0.48 0.53 -8.99%
  QoQ % 2.22% -8.16% -2.00% 8.70% -4.17% -9.43% -
  Horiz. % 86.79% 84.91% 92.45% 94.34% 86.79% 90.57% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 30/10/09 06/08/09 12/05/09 12/02/09 24/11/08 22/08/08 -
Price 0.8800 0.9400 0.9300 0.9500 0.9000 0.8800 0.9400 -
P/RPS 6.14 6.58 6.73 7.13 6.58 6.05 6.71 -5.73%
  QoQ % -6.69% -2.23% -5.61% 8.36% 8.76% -9.84% -
  Horiz. % 91.51% 98.06% 100.30% 106.26% 98.06% 90.16% 100.00%
P/EPS 149.15 45.85 101.09 104.40 29.13 53.99 46.77 116.20%
  QoQ % 225.30% -54.64% -3.17% 258.39% -46.05% 15.44% -
  Horiz. % 318.90% 98.03% 216.14% 223.22% 62.28% 115.44% 100.00%
EY 0.67 2.18 0.99 0.96 3.43 1.85 2.14 -53.79%
  QoQ % -69.27% 120.20% 3.13% -72.01% 85.41% -13.55% -
  Horiz. % 31.31% 101.87% 46.26% 44.86% 160.28% 86.45% 100.00%
DY 2.27 1.06 0.00 0.00 1.67 2.56 0.00 -
  QoQ % 114.15% 0.00% 0.00% 0.00% -34.77% 0.00% -
  Horiz. % 88.67% 41.41% 0.00% 0.00% 65.23% 100.00% -
P/NAPS 0.46 0.49 0.49 0.50 0.48 0.47 0.49 -4.11%
  QoQ % -6.12% 0.00% -2.00% 4.17% 2.13% -4.08% -
  Horiz. % 93.88% 100.00% 100.00% 102.04% 97.96% 95.92% 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.
 


 

487  251  554  932 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.745+0.10 
 REVENUE 0.705+0.08 
 IWCITY 0.815+0.245 
 MYEG 1.04+0.03 
 MRCB 0.725+0.045 
 SAPNRG 0.59-0.01 
 PHB 0.025+0.005 
 MALTON 0.635+0.065 
 HSI-H4I 0.695+0.015 
 DGSB 0.07-0.005 
Partners & Brokers