Highlights

[PBA] YoY Quarter Result on 2017-12-31 [#4]

Stock [PBA]: PBA HOLDINGS BHD
Announcement Date 09-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -116.48%    YoY -     -115.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 66,655 79,673 78,314 63,210 61,857 62,250 56,136 2.90%
  YoY % -16.34% 1.74% 23.89% 2.19% -0.63% 10.89% -
  Horiz. % 118.74% 141.93% 139.51% 112.60% 110.19% 110.89% 100.00%
PBT -7,427 2,457 12,154 107 1,931 820 6,274 -
  YoY % -402.28% -79.78% 11,258.88% -94.46% 135.49% -86.93% -
  Horiz. % -118.38% 39.16% 193.72% 1.71% 30.78% 13.07% 100.00%
Tax 4,740 14,434 -3,444 -263 1,129 6,274 10,466 -12.36%
  YoY % -67.16% 519.11% -1,209.51% -123.29% -82.01% -40.05% -
  Horiz. % 45.29% 137.91% -32.91% -2.51% 10.79% 59.95% 100.00%
NP -2,687 16,891 8,710 -156 3,060 7,094 16,740 -
  YoY % -115.91% 93.93% 5,683.33% -105.10% -56.86% -57.62% -
  Horiz. % -16.05% 100.90% 52.03% -0.93% 18.28% 42.38% 100.00%
NP to SH -2,687 16,891 8,710 -156 3,060 7,094 16,740 -
  YoY % -115.91% 93.93% 5,683.33% -105.10% -56.86% -57.62% -
  Horiz. % -16.05% 100.90% 52.03% -0.93% 18.28% 42.38% 100.00%
Tax Rate - % -587.46 % 28.34 % 245.79 % -58.47 % -765.12 % -166.82 % -
  YoY % 0.00% -2,172.90% -88.47% 520.37% 92.36% -358.65% -
  Horiz. % 0.00% 352.15% -16.99% -147.34% 35.05% 458.65% 100.00%
Total Cost 69,342 62,782 69,604 63,366 58,797 55,156 39,396 9.87%
  YoY % 10.45% -9.80% 9.84% 7.77% 6.60% 40.00% -
  Horiz. % 176.01% 159.36% 176.68% 160.84% 149.25% 140.00% 100.00%
Net Worth 824,192 801,352 755,087 686,400 605,940 699,455 682,859 3.18%
  YoY % 2.85% 6.13% 10.01% 13.28% -13.37% 2.43% -
  Horiz. % 120.70% 117.35% 110.58% 100.52% 88.74% 102.43% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,447 7,450 6,623 6,239 6,059 6,629 5,800 4.25%
  YoY % -0.04% 12.49% 6.15% 2.98% -8.60% 14.29% -
  Horiz. % 128.38% 128.44% 114.18% 107.57% 104.45% 114.29% 100.00%
Div Payout % - % 44.11 % 76.05 % - % 198.02 % 93.46 % 34.65 % -
  YoY % 0.00% -42.00% 0.00% 0.00% 111.88% 169.73% -
  Horiz. % 0.00% 127.30% 219.48% 0.00% 571.49% 269.73% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 824,192 801,352 755,087 686,400 605,940 699,455 682,859 3.18%
  YoY % 2.85% 6.13% 10.01% 13.28% -13.37% 2.43% -
  Horiz. % 120.70% 117.35% 110.58% 100.52% 88.74% 102.43% 100.00%
NOSH 331,001 331,137 331,178 311,999 302,970 331,495 331,485 -0.02%
  YoY % -0.04% -0.01% 6.15% 2.98% -8.60% 0.00% -
  Horiz. % 99.85% 99.90% 99.91% 94.12% 91.40% 100.00% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.03 % 21.20 % 11.12 % -0.25 % 4.95 % 11.40 % 29.82 % -
  YoY % -119.01% 90.65% 4,548.00% -105.05% -56.58% -61.77% -
  Horiz. % -13.51% 71.09% 37.29% -0.84% 16.60% 38.23% 100.00%
ROE -0.33 % 2.11 % 1.15 % -0.02 % 0.51 % 1.01 % 2.45 % -
  YoY % -115.64% 83.48% 5,850.00% -103.92% -49.50% -58.78% -
  Horiz. % -13.47% 86.12% 46.94% -0.82% 20.82% 41.22% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.14 24.06 23.65 20.26 20.42 18.78 16.93 2.93%
  YoY % -16.29% 1.73% 16.73% -0.78% 8.73% 10.93% -
  Horiz. % 118.96% 142.11% 139.69% 119.67% 120.61% 110.93% 100.00%
EPS -0.81 5.10 2.63 -0.05 0.92 2.14 5.05 -
  YoY % -115.88% 93.92% 5,360.00% -105.43% -57.01% -57.62% -
  Horiz. % -16.04% 100.99% 52.08% -0.99% 18.22% 42.38% 100.00%
DPS 2.25 2.25 2.00 2.00 2.00 2.00 1.75 4.27%
  YoY % 0.00% 12.50% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 128.57% 128.57% 114.29% 114.29% 114.29% 114.29% 100.00%
NAPS 2.4900 2.4200 2.2800 2.2000 2.0000 2.1100 2.0600 3.21%
  YoY % 2.89% 6.14% 3.64% 10.00% -5.21% 2.43% -
  Horiz. % 120.87% 117.48% 110.68% 106.80% 97.09% 102.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,270
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.12 24.05 23.64 19.08 18.67 18.79 16.95 2.90%
  YoY % -16.34% 1.73% 23.90% 2.20% -0.64% 10.86% -
  Horiz. % 118.70% 141.89% 139.47% 112.57% 110.15% 110.86% 100.00%
EPS -0.81 5.10 2.63 -0.05 0.92 2.14 5.05 -
  YoY % -115.88% 93.92% 5,360.00% -105.43% -57.01% -57.62% -
  Horiz. % -16.04% 100.99% 52.08% -0.99% 18.22% 42.38% 100.00%
DPS 2.25 2.25 2.00 1.88 1.83 2.00 1.75 4.27%
  YoY % 0.00% 12.50% 6.38% 2.73% -8.50% 14.29% -
  Horiz. % 128.57% 128.57% 114.29% 107.43% 104.57% 114.29% 100.00%
NAPS 2.4880 2.4190 2.2794 2.0720 1.8291 2.1114 2.0613 3.18%
  YoY % 2.85% 6.12% 10.01% 13.28% -13.37% 2.43% -
  Horiz. % 120.70% 117.35% 110.58% 100.52% 88.74% 102.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.2000 1.1500 1.3000 1.2900 0.9900 0.9100 0.9400 -
P/RPS 5.96 4.78 5.50 6.37 4.85 4.85 5.55 1.19%
  YoY % 24.69% -13.09% -13.66% 31.34% 0.00% -12.61% -
  Horiz. % 107.39% 86.13% 99.10% 114.77% 87.39% 87.39% 100.00%
P/EPS -147.82 22.55 49.43 -2,580.00 98.02 42.52 18.61 -
  YoY % -755.52% -54.38% 101.92% -2,732.12% 130.53% 128.48% -
  Horiz. % -794.30% 121.17% 265.61% -13,863.51% 526.71% 228.48% 100.00%
EY -0.68 4.44 2.02 -0.04 1.02 2.35 5.37 -
  YoY % -115.32% 119.80% 5,150.00% -103.92% -56.60% -56.24% -
  Horiz. % -12.66% 82.68% 37.62% -0.74% 18.99% 43.76% 100.00%
DY 1.88 1.96 1.54 1.55 2.02 2.20 1.86 0.18%
  YoY % -4.08% 27.27% -0.65% -23.27% -8.18% 18.28% -
  Horiz. % 101.08% 105.38% 82.80% 83.33% 108.60% 118.28% 100.00%
P/NAPS 0.48 0.48 0.57 0.59 0.50 0.43 0.46 0.71%
  YoY % 0.00% -15.79% -3.39% 18.00% 16.28% -6.52% -
  Horiz. % 104.35% 104.35% 123.91% 128.26% 108.70% 93.48% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 09/03/18 28/02/17 23/02/16 27/02/15 21/02/14 20/02/13 29/02/12 -
Price 1.1300 1.2400 1.3000 1.3700 1.1600 0.8700 0.9400 -
P/RPS 5.61 5.15 5.50 6.76 5.68 4.63 5.55 0.18%
  YoY % 8.93% -6.36% -18.64% 19.01% 22.68% -16.58% -
  Horiz. % 101.08% 92.79% 99.10% 121.80% 102.34% 83.42% 100.00%
P/EPS -139.20 24.31 49.43 -2,740.00 114.85 40.65 18.61 -
  YoY % -672.60% -50.82% 101.80% -2,485.72% 182.53% 118.43% -
  Horiz. % -747.98% 130.63% 265.61% -14,723.27% 617.14% 218.43% 100.00%
EY -0.72 4.11 2.02 -0.04 0.87 2.46 5.37 -
  YoY % -117.52% 103.47% 5,150.00% -104.60% -64.63% -54.19% -
  Horiz. % -13.41% 76.54% 37.62% -0.74% 16.20% 45.81% 100.00%
DY 1.99 1.81 1.54 1.46 1.72 2.30 1.86 1.13%
  YoY % 9.94% 17.53% 5.48% -15.12% -25.22% 23.66% -
  Horiz. % 106.99% 97.31% 82.80% 78.49% 92.47% 123.66% 100.00%
P/NAPS 0.45 0.51 0.57 0.62 0.58 0.41 0.46 -0.37%
  YoY % -11.76% -10.53% -8.06% 6.90% 41.46% -10.87% -
  Horiz. % 97.83% 110.87% 123.91% 134.78% 126.09% 89.13% 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.
 


 

249  304  579  1046 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435+0.005 
 D&O 0.81+0.07 
 REACH-WA 0.095+0.005 
 BORNOIL 0.06+0.005 
 HIBISCS 1.03+0.02 
 QES 0.31-0.01 
 VC 0.080.00 
 HSI-H4O 0.465-0.01 
 MYEG 1.750.00 
 KSTAR 0.1150.00 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers