Highlights

[PBA] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 82,377 65,195 63,541 60,046 59,305 49,113 47,409 9.64%
  YoY % 26.35% 2.60% 5.82% 1.25% 20.75% 3.59% -
  Horiz. % 173.76% 137.52% 134.03% 126.66% 125.09% 103.59% 100.00%
PBT 16,131 8,847 4,798 1,247 7,288 3,867 8,216 11.90%
  YoY % 82.33% 84.39% 284.76% -82.89% 88.47% -52.93% -
  Horiz. % 196.34% 107.68% 58.40% 15.18% 88.70% 47.07% 100.00%
Tax -3,009 -310 738 1,987 -1,508 -1,454 -1,416 13.38%
  YoY % -870.65% -142.01% -62.86% 231.76% -3.71% -2.68% -
  Horiz. % 212.50% 21.89% -52.12% -140.32% 106.50% 102.68% 100.00%
NP 13,122 8,537 5,536 3,234 5,780 2,413 6,800 11.57%
  YoY % 53.71% 54.21% 71.18% -44.05% 139.54% -64.51% -
  Horiz. % 192.97% 125.54% 81.41% 47.56% 85.00% 35.49% 100.00%
NP to SH 13,122 8,537 5,536 3,234 1,231 2,819 6,800 11.57%
  YoY % 53.71% 54.21% 71.18% 162.71% -56.33% -58.54% -
  Horiz. % 192.97% 125.54% 81.41% 47.56% 18.10% 41.46% 100.00%
Tax Rate 18.65 % 3.50 % -15.38 % -159.34 % 20.69 % 37.60 % 17.23 % 1.33%
  YoY % 432.86% 122.76% 90.35% -870.13% -44.97% 118.22% -
  Horiz. % 108.24% 20.31% -89.26% -924.78% 120.08% 218.22% 100.00%
Total Cost 69,255 56,658 58,005 56,812 53,525 46,700 40,609 9.30%
  YoY % 22.23% -2.32% 2.10% 6.14% 14.61% 15.00% -
  Horiz. % 170.54% 139.52% 142.84% 139.90% 131.81% 115.00% 100.00%
Net Worth 752,195 731,270 719,348 662,012 142,909 745,297 633,560 2.90%
  YoY % 2.86% 1.66% 8.66% 363.24% -80.83% 17.64% -
  Horiz. % 118.73% 115.42% 113.54% 104.49% 22.56% 117.64% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,798 5,790 5,801 5,490 1,238 5,792 3,317 9.75%
  YoY % 0.14% -0.18% 5.66% 343.48% -78.63% 74.63% -
  Horiz. % 174.82% 174.57% 174.89% 165.53% 37.32% 174.63% 100.00%
Div Payout % 44.19 % 67.83 % 104.79 % 169.78 % 100.57 % 205.48 % 48.78 % -1.63%
  YoY % -34.85% -35.27% -38.28% 68.82% -51.06% 321.24% -
  Horiz. % 90.59% 139.05% 214.82% 348.05% 206.17% 421.24% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 752,195 731,270 719,348 662,012 142,909 745,297 633,560 2.90%
  YoY % 2.86% 1.66% 8.66% 363.24% -80.83% 17.64% -
  Horiz. % 118.73% 115.42% 113.54% 104.49% 22.56% 117.64% 100.00%
NOSH 331,363 330,891 331,497 313,750 70,747 386,164 331,707 -0.02%
  YoY % 0.14% -0.18% 5.66% 343.48% -81.68% 16.42% -
  Horiz. % 99.90% 99.75% 99.94% 94.59% 21.33% 116.42% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.93 % 13.09 % 8.71 % 5.39 % 9.75 % 4.91 % 14.34 % 1.77%
  YoY % 21.70% 50.29% 61.60% -44.72% 98.57% -65.76% -
  Horiz. % 111.09% 91.28% 60.74% 37.59% 67.99% 34.24% 100.00%
ROE 1.74 % 1.17 % 0.77 % 0.49 % 0.86 % 0.38 % 1.07 % 8.44%
  YoY % 48.72% 51.95% 57.14% -43.02% 126.32% -64.49% -
  Horiz. % 162.62% 109.35% 71.96% 45.79% 80.37% 35.51% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.86 19.70 19.17 19.14 83.83 12.72 14.29 9.66%
  YoY % 26.19% 2.76% 0.16% -77.17% 559.04% -10.99% -
  Horiz. % 173.97% 137.86% 134.15% 133.94% 586.63% 89.01% 100.00%
EPS 3.96 2.58 1.67 0.98 1.74 0.73 2.05 11.59%
  YoY % 53.49% 54.49% 70.41% -43.68% 138.36% -64.39% -
  Horiz. % 193.17% 125.85% 81.46% 47.80% 84.88% 35.61% 100.00%
DPS 1.75 1.75 1.75 1.75 1.75 1.50 1.00 9.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 16.67% 50.00% -
  Horiz. % 175.00% 175.00% 175.00% 175.00% 175.00% 150.00% 100.00%
NAPS 2.2700 2.2100 2.1700 2.1100 2.0200 1.9300 1.9100 2.92%
  YoY % 2.71% 1.84% 2.84% 4.46% 4.66% 1.05% -
  Horiz. % 118.85% 115.71% 113.61% 110.47% 105.76% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.87 19.68 19.18 18.13 17.90 14.83 14.31 9.64%
  YoY % 26.37% 2.61% 5.79% 1.28% 20.70% 3.63% -
  Horiz. % 173.79% 137.53% 134.03% 126.69% 125.09% 103.63% 100.00%
EPS 3.96 2.58 1.67 0.98 0.37 0.85 2.05 11.59%
  YoY % 53.49% 54.49% 70.41% 164.86% -56.47% -58.54% -
  Horiz. % 193.17% 125.85% 81.46% 47.80% 18.05% 41.46% 100.00%
DPS 1.75 1.75 1.75 1.66 0.37 1.75 1.00 9.77%
  YoY % 0.00% 0.00% 5.42% 348.65% -78.86% 75.00% -
  Horiz. % 175.00% 175.00% 175.00% 166.00% 37.00% 175.00% 100.00%
NAPS 2.2706 2.2075 2.1715 1.9984 0.4314 2.2498 1.9125 2.90%
  YoY % 2.86% 1.66% 8.66% 363.24% -80.82% 17.64% -
  Horiz. % 118.72% 115.42% 113.54% 104.49% 22.56% 117.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.1100 1.2000 0.9650 0.8800 0.9600 0.9300 0.8600 -
P/RPS 4.47 6.09 5.03 4.60 1.15 7.31 6.02 -4.84%
  YoY % -26.60% 21.07% 9.35% 300.00% -84.27% 21.43% -
  Horiz. % 74.25% 101.16% 83.55% 76.41% 19.10% 121.43% 100.00%
P/EPS 28.03 46.51 57.78 85.37 55.17 127.40 41.95 -6.50%
  YoY % -39.73% -19.51% -32.32% 54.74% -56.70% 203.69% -
  Horiz. % 66.82% 110.87% 137.74% 203.50% 131.51% 303.69% 100.00%
EY 3.57 2.15 1.73 1.17 1.81 0.78 2.38 6.99%
  YoY % 66.05% 24.28% 47.86% -35.36% 132.05% -67.23% -
  Horiz. % 150.00% 90.34% 72.69% 49.16% 76.05% 32.77% 100.00%
DY 1.58 1.46 1.81 1.99 1.82 1.61 1.16 5.28%
  YoY % 8.22% -19.34% -9.05% 9.34% 13.04% 38.79% -
  Horiz. % 136.21% 125.86% 156.03% 171.55% 156.90% 138.79% 100.00%
P/NAPS 0.49 0.54 0.44 0.42 0.48 0.48 0.45 1.43%
  YoY % -9.26% 22.73% 4.76% -12.50% 0.00% 6.67% -
  Horiz. % 108.89% 120.00% 97.78% 93.33% 106.67% 106.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 21/11/13 29/11/12 11/11/11 15/11/10 30/10/09 -
Price 1.3600 1.1800 0.9550 0.9300 1.0000 0.8800 0.9400 -
P/RPS 5.47 5.99 4.98 4.86 1.19 6.92 6.58 -3.03%
  YoY % -8.68% 20.28% 2.47% 308.40% -82.80% 5.17% -
  Horiz. % 83.13% 91.03% 75.68% 73.86% 18.09% 105.17% 100.00%
P/EPS 34.34 45.74 57.19 90.22 57.47 120.55 45.85 -4.70%
  YoY % -24.92% -20.02% -36.61% 56.99% -52.33% 162.92% -
  Horiz. % 74.90% 99.76% 124.73% 196.77% 125.34% 262.92% 100.00%
EY 2.91 2.19 1.75 1.11 1.74 0.83 2.18 4.93%
  YoY % 32.88% 25.14% 57.66% -36.21% 109.64% -61.93% -
  Horiz. % 133.49% 100.46% 80.28% 50.92% 79.82% 38.07% 100.00%
DY 1.29 1.48 1.83 1.88 1.75 1.70 1.06 3.33%
  YoY % -12.84% -19.13% -2.66% 7.43% 2.94% 60.38% -
  Horiz. % 121.70% 139.62% 172.64% 177.36% 165.09% 160.38% 100.00%
P/NAPS 0.60 0.53 0.44 0.44 0.50 0.46 0.49 3.43%
  YoY % 13.21% 20.45% 0.00% -12.00% 8.70% -6.12% -
  Horiz. % 122.45% 108.16% 89.80% 89.80% 102.04% 93.88% 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