Highlights

[PBA] YoY Quarter Result on 2009-06-30 [#2]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 06-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     0.40%    YoY -     -54.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 61,245 64,574 50,209 45,616 46,392 46,220 44,041 5.64%
  YoY % -5.16% 28.61% 10.07% -1.67% 0.37% 4.95% -
  Horiz. % 139.06% 146.62% 114.01% 103.58% 105.34% 104.95% 100.00%
PBT 11,481 15,599 7,293 3,182 8,152 13,951 12,951 -1.99%
  YoY % -26.40% 113.89% 129.20% -60.97% -41.57% 7.72% -
  Horiz. % 88.65% 120.45% 56.31% 24.57% 62.94% 107.72% 100.00%
Tax -1,190 -3,457 -1,534 -143 -1,500 -2,271 -4,030 -18.38%
  YoY % 65.58% -125.36% -972.73% 90.47% 33.95% 43.65% -
  Horiz. % 29.53% 85.78% 38.06% 3.55% 37.22% 56.35% 100.00%
NP 10,291 12,142 5,759 3,039 6,652 11,680 8,921 2.41%
  YoY % -15.24% 110.84% 89.50% -54.31% -43.05% 30.93% -
  Horiz. % 115.36% 136.11% 64.56% 34.07% 74.57% 130.93% 100.00%
NP to SH 9,994 12,104 5,759 3,039 6,652 11,680 8,921 1.91%
  YoY % -17.43% 110.18% 89.50% -54.31% -43.05% 30.93% -
  Horiz. % 112.03% 135.68% 64.56% 34.07% 74.57% 130.93% 100.00%
Tax Rate 10.36 % 22.16 % 21.03 % 4.49 % 18.40 % 16.28 % 31.12 % -16.74%
  YoY % -53.25% 5.37% 368.37% -75.60% 13.02% -47.69% -
  Horiz. % 33.29% 71.21% 67.58% 14.43% 59.13% 52.31% 100.00%
Total Cost 50,954 52,432 44,450 42,577 39,740 34,540 35,120 6.39%
  YoY % -2.82% 17.96% 4.40% 7.14% 15.06% -1.65% -
  Horiz. % 145.09% 149.29% 126.57% 121.23% 113.15% 98.35% 100.00%
Net Worth 678,049 669,512 642,095 627,619 628,796 331,347 537,249 3.95%
  YoY % 1.28% 4.27% 2.31% -0.19% 89.77% -38.33% -
  Horiz. % 126.21% 124.62% 119.52% 116.82% 117.04% 61.67% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 678,049 669,512 642,095 627,619 628,796 331,347 537,249 3.95%
  YoY % 1.28% 4.27% 2.31% -0.19% 89.77% -38.33% -
  Horiz. % 126.21% 124.62% 119.52% 116.82% 117.04% 61.67% 100.00%
NOSH 321,350 329,809 330,977 330,326 330,945 331,347 331,635 -0.52%
  YoY % -2.56% -0.35% 0.20% -0.19% -0.12% -0.09% -
  Horiz. % 96.90% 99.45% 99.80% 99.61% 99.79% 99.91% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.80 % 18.80 % 11.47 % 6.66 % 14.34 % 25.27 % 20.26 % -3.07%
  YoY % -10.64% 63.91% 72.22% -53.56% -43.25% 24.73% -
  Horiz. % 82.92% 92.79% 56.61% 32.87% 70.78% 124.73% 100.00%
ROE 1.47 % 1.81 % 0.90 % 0.48 % 1.06 % 3.53 % 1.66 % -2.00%
  YoY % -18.78% 101.11% 87.50% -54.72% -69.97% 112.65% -
  Horiz. % 88.55% 109.04% 54.22% 28.92% 63.86% 212.65% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 19.06 19.58 15.17 13.81 14.02 13.95 13.28 6.20%
  YoY % -2.66% 29.07% 9.85% -1.50% 0.50% 5.05% -
  Horiz. % 143.52% 147.44% 114.23% 103.99% 105.57% 105.05% 100.00%
EPS 3.11 3.67 1.74 0.92 2.01 3.53 2.69 2.45%
  YoY % -15.26% 110.92% 89.13% -54.23% -43.06% 31.23% -
  Horiz. % 115.61% 136.43% 64.68% 34.20% 74.72% 131.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1100 2.0300 1.9400 1.9000 1.9000 1.0000 1.6200 4.50%
  YoY % 3.94% 4.64% 2.11% 0.00% 90.00% -38.27% -
  Horiz. % 130.25% 125.31% 119.75% 117.28% 117.28% 61.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,151
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.49 19.49 15.16 13.77 14.00 13.95 13.29 5.65%
  YoY % -5.13% 28.56% 10.09% -1.64% 0.36% 4.97% -
  Horiz. % 139.13% 146.65% 114.07% 103.61% 105.34% 104.97% 100.00%
EPS 3.02 3.65 1.74 0.92 2.01 3.53 2.69 1.95%
  YoY % -17.26% 109.77% 89.13% -54.23% -43.06% 31.23% -
  Horiz. % 112.27% 135.69% 64.68% 34.20% 74.72% 131.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0468 2.0210 1.9383 1.8946 1.8981 1.0002 1.6218 3.95%
  YoY % 1.28% 4.27% 2.31% -0.18% 89.77% -38.33% -
  Horiz. % 126.21% 124.61% 119.52% 116.82% 117.04% 61.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.8800 0.9800 0.8600 0.9400 1.0100 1.2900 1.3700 -
P/RPS 4.62 5.01 5.67 6.81 7.21 9.25 10.32 -12.53%
  YoY % -7.78% -11.64% -16.74% -5.55% -22.05% -10.37% -
  Horiz. % 44.77% 48.55% 54.94% 65.99% 69.86% 89.63% 100.00%
P/EPS 28.30 26.70 49.43 102.17 50.25 36.60 50.93 -9.32%
  YoY % 5.99% -45.98% -51.62% 103.32% 37.30% -28.14% -
  Horiz. % 55.57% 52.42% 97.05% 200.61% 98.66% 71.86% 100.00%
EY 3.53 3.74 2.02 0.98 1.99 2.73 1.96 10.29%
  YoY % -5.61% 85.15% 106.12% -50.75% -27.11% 39.29% -
  Horiz. % 180.10% 190.82% 103.06% 50.00% 101.53% 139.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.48 0.44 0.49 0.53 1.29 0.85 -11.08%
  YoY % -12.50% 9.09% -10.20% -7.55% -58.91% 51.76% -
  Horiz. % 49.41% 56.47% 51.76% 57.65% 62.35% 151.76% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 22/08/11 25/08/10 06/08/09 22/08/08 02/08/07 24/08/06 -
Price 0.9300 0.9000 0.8500 0.9300 0.9400 1.2800 1.2500 -
P/RPS 4.88 4.60 5.60 6.73 6.71 9.18 9.41 -10.36%
  YoY % 6.09% -17.86% -16.79% 0.30% -26.91% -2.44% -
  Horiz. % 51.86% 48.88% 59.51% 71.52% 71.31% 97.56% 100.00%
P/EPS 29.90 24.52 48.85 101.09 46.77 36.31 46.47 -7.08%
  YoY % 21.94% -49.81% -51.68% 116.14% 28.81% -21.86% -
  Horiz. % 64.34% 52.77% 105.12% 217.54% 100.65% 78.14% 100.00%
EY 3.34 4.08 2.05 0.99 2.14 2.75 2.15 7.61%
  YoY % -18.14% 99.02% 107.07% -53.74% -22.18% 27.91% -
  Horiz. % 155.35% 189.77% 95.35% 46.05% 99.53% 127.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.44 0.44 0.49 0.49 1.28 0.77 -8.90%
  YoY % 0.00% 0.00% -10.20% 0.00% -61.72% 66.23% -
  Horiz. % 57.14% 57.14% 57.14% 63.64% 63.64% 166.23% 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