Highlights

[PBA] YoY Quarter Result on 2018-09-30 [#3]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -38.60%    YoY -     -38.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 84,058 84,313 82,191 82,377 65,195 63,541 60,046 5.76%
  YoY % -0.30% 2.58% -0.23% 26.35% 2.60% 5.82% -
  Horiz. % 139.99% 140.41% 136.88% 137.19% 108.58% 105.82% 100.00%
PBT 9,382 19,901 27,360 16,131 8,847 4,798 1,247 39.96%
  YoY % -52.86% -27.26% 69.61% 82.33% 84.39% 284.76% -
  Horiz. % 752.37% 1,595.91% 2,194.07% 1,293.58% 709.46% 384.76% 100.00%
Tax 685 -3,600 -4,734 -3,009 -310 738 1,987 -16.26%
  YoY % 119.03% 23.95% -57.33% -870.65% -142.01% -62.86% -
  Horiz. % 34.47% -181.18% -238.25% -151.43% -15.60% 37.14% 100.00%
NP 10,067 16,301 22,626 13,122 8,537 5,536 3,234 20.82%
  YoY % -38.24% -27.95% 72.43% 53.71% 54.21% 71.18% -
  Horiz. % 311.29% 504.05% 699.63% 405.75% 263.98% 171.18% 100.00%
NP to SH 10,067 16,301 22,626 13,122 8,537 5,536 3,234 20.82%
  YoY % -38.24% -27.95% 72.43% 53.71% 54.21% 71.18% -
  Horiz. % 311.29% 504.05% 699.63% 405.75% 263.98% 171.18% 100.00%
Tax Rate -7.30 % 18.09 % 17.30 % 18.65 % 3.50 % -15.38 % -159.34 % -40.17%
  YoY % -140.35% 4.57% -7.24% 432.86% 122.76% 90.35% -
  Horiz. % 4.58% -11.35% -10.86% -11.70% -2.20% 9.65% 100.00%
Total Cost 73,991 68,012 59,565 69,255 56,658 58,005 56,812 4.50%
  YoY % 8.79% 14.18% -13.99% 22.23% -2.32% 2.10% -
  Horiz. % 130.24% 119.71% 104.85% 121.90% 99.73% 102.10% 100.00%
Net Worth 844,052 830,815 787,859 752,195 731,270 719,348 662,012 4.13%
  YoY % 1.59% 5.45% 4.74% 2.86% 1.66% 8.66% -
  Horiz. % 127.50% 125.50% 119.01% 113.62% 110.46% 108.66% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,792 5,792 5,793 5,798 5,790 5,801 5,490 0.90%
  YoY % -0.00% -0.01% -0.10% 0.14% -0.18% 5.66% -
  Horiz. % 105.50% 105.50% 105.51% 105.61% 105.46% 105.66% 100.00%
Div Payout % 57.54 % 35.53 % 25.60 % 44.19 % 67.83 % 104.79 % 169.78 % -16.49%
  YoY % 61.95% 38.79% -42.07% -34.85% -35.27% -38.28% -
  Horiz. % 33.89% 20.93% 15.08% 26.03% 39.95% 61.72% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 844,052 830,815 787,859 752,195 731,270 719,348 662,012 4.13%
  YoY % 1.59% 5.45% 4.74% 2.86% 1.66% 8.66% -
  Horiz. % 127.50% 125.50% 119.01% 113.62% 110.46% 108.66% 100.00%
NOSH 331,001 331,002 331,033 331,363 330,891 331,497 313,750 0.90%
  YoY % -0.00% -0.01% -0.10% 0.14% -0.18% 5.66% -
  Horiz. % 105.50% 105.50% 105.51% 105.61% 105.46% 105.66% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.98 % 19.33 % 27.53 % 15.93 % 13.09 % 8.71 % 5.39 % 14.23%
  YoY % -38.02% -29.79% 72.82% 21.70% 50.29% 61.60% -
  Horiz. % 222.26% 358.63% 510.76% 295.55% 242.86% 161.60% 100.00%
ROE 1.19 % 1.96 % 2.87 % 1.74 % 1.17 % 0.77 % 0.49 % 15.93%
  YoY % -39.29% -31.71% 64.94% 48.72% 51.95% 57.14% -
  Horiz. % 242.86% 400.00% 585.71% 355.10% 238.78% 157.14% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.40 25.47 24.83 24.86 19.70 19.17 19.14 4.83%
  YoY % -0.27% 2.58% -0.12% 26.19% 2.76% 0.16% -
  Horiz. % 132.71% 133.07% 129.73% 129.89% 102.93% 100.16% 100.00%
EPS 3.04 4.92 6.84 3.96 2.58 1.67 0.98 20.75%
  YoY % -38.21% -28.07% 72.73% 53.49% 54.49% 70.41% -
  Horiz. % 310.20% 502.04% 697.96% 404.08% 263.27% 170.41% 100.00%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.5500 2.5100 2.3800 2.2700 2.2100 2.1700 2.1100 3.21%
  YoY % 1.59% 5.46% 4.85% 2.71% 1.84% 2.84% -
  Horiz. % 120.85% 118.96% 112.80% 107.58% 104.74% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.37 25.45 24.81 24.87 19.68 19.18 18.13 5.76%
  YoY % -0.31% 2.58% -0.24% 26.37% 2.61% 5.79% -
  Horiz. % 139.93% 140.38% 136.85% 137.18% 108.55% 105.79% 100.00%
EPS 3.04 4.92 6.83 3.96 2.58 1.67 0.98 20.75%
  YoY % -38.21% -27.96% 72.47% 53.49% 54.49% 70.41% -
  Horiz. % 310.20% 502.04% 696.94% 404.08% 263.27% 170.41% 100.00%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 1.66 0.88%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.42% -
  Horiz. % 105.42% 105.42% 105.42% 105.42% 105.42% 105.42% 100.00%
NAPS 2.5479 2.5080 2.3783 2.2706 2.2075 2.1715 1.9984 4.13%
  YoY % 1.59% 5.45% 4.74% 2.86% 1.66% 8.66% -
  Horiz. % 127.50% 125.50% 119.01% 113.62% 110.46% 108.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.2400 1.2600 1.1400 1.1100 1.2000 0.9650 0.8800 -
P/RPS 4.88 4.95 4.59 4.47 6.09 5.03 4.60 0.99%
  YoY % -1.41% 7.84% 2.68% -26.60% 21.07% 9.35% -
  Horiz. % 106.09% 107.61% 99.78% 97.17% 132.39% 109.35% 100.00%
P/EPS 40.77 25.59 16.68 28.03 46.51 57.78 85.37 -11.58%
  YoY % 59.32% 53.42% -40.49% -39.73% -19.51% -32.32% -
  Horiz. % 47.76% 29.98% 19.54% 32.83% 54.48% 67.68% 100.00%
EY 2.45 3.91 6.00 3.57 2.15 1.73 1.17 13.10%
  YoY % -37.34% -34.83% 68.07% 66.05% 24.28% 47.86% -
  Horiz. % 209.40% 334.19% 512.82% 305.13% 183.76% 147.86% 100.00%
DY 1.41 1.39 1.54 1.58 1.46 1.81 1.99 -5.58%
  YoY % 1.44% -9.74% -2.53% 8.22% -19.34% -9.05% -
  Horiz. % 70.85% 69.85% 77.39% 79.40% 73.37% 90.95% 100.00%
P/NAPS 0.49 0.50 0.48 0.49 0.54 0.44 0.42 2.60%
  YoY % -2.00% 4.17% -2.04% -9.26% 22.73% 4.76% -
  Horiz. % 116.67% 119.05% 114.29% 116.67% 128.57% 104.76% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 24/11/17 29/11/16 27/11/15 28/11/14 21/11/13 29/11/12 -
Price 1.2200 1.2000 1.1400 1.3600 1.1800 0.9550 0.9300 -
P/RPS 4.80 4.71 4.59 5.47 5.99 4.98 4.86 -0.21%
  YoY % 1.91% 2.61% -16.09% -8.68% 20.28% 2.47% -
  Horiz. % 98.77% 96.91% 94.44% 112.55% 123.25% 102.47% 100.00%
P/EPS 40.11 24.37 16.68 34.34 45.74 57.19 90.22 -12.63%
  YoY % 64.59% 46.10% -51.43% -24.92% -20.02% -36.61% -
  Horiz. % 44.46% 27.01% 18.49% 38.06% 50.70% 63.39% 100.00%
EY 2.49 4.10 6.00 2.91 2.19 1.75 1.11 14.41%
  YoY % -39.27% -31.67% 106.19% 32.88% 25.14% 57.66% -
  Horiz. % 224.32% 369.37% 540.54% 262.16% 197.30% 157.66% 100.00%
DY 1.43 1.46 1.54 1.29 1.48 1.83 1.88 -4.46%
  YoY % -2.05% -5.19% 19.38% -12.84% -19.13% -2.66% -
  Horiz. % 76.06% 77.66% 81.91% 68.62% 78.72% 97.34% 100.00%
P/NAPS 0.48 0.48 0.48 0.60 0.53 0.44 0.44 1.46%
  YoY % 0.00% 0.00% -20.00% 13.21% 20.45% 0.00% -
  Horiz. % 109.09% 109.09% 109.09% 136.36% 120.45% 100.00% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers